PBT
1.59
10.88
9.41
0.62
-0.04
8.93
4.51
1.23
0.54
2.49
Adjustment
9.38
8.81
7.11
6.47
6.58
6.52
4.47
4.15
3.77
3.83
Changes in Working Capital
1.59
-5.33
-21.62
8.33
-2.23
-13.46
-3.39
-0.24
-5.27
-1.71
Cash after chg. in Working capital
12.55
14.36
-5.10
15.41
4.32
1.99
5.59
5.15
-0.95
4.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.57
-3.07
-2.70
-0.11
-0.57
-2.73
-0.57
-0.28
-0.46
-0.73
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