PBT
13.76
5.06
1.15
1.14
4.18
5.51
7.56
1.85
1.20
1.23
Adjustment
4.00
3.81
4.19
3.50
3.07
2.66
2.72
2.74
2.10
1.74
Changes in Working Capital
-41.17
5.77
-3.90
-1.58
-5.14
-12.44
1.54
-1.64
-5.04
-3.20
Cash after chg. in Working capital
-23.41
14.64
1.44
3.06
2.12
-4.27
11.82
2.96
-1.74
-0.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.40
-1.40
-0.24
-0.32
-1.15
-1.53
-2.50
-0.63
-0.42
-0.37
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00