PBT
14.82
16.01
32.04
18.66
8.66
5.75
14.23
-8.85
-10.82
Adjustment
11.56
13.18
13.09
8.00
2.51
-10.45
24.46
44.79
3.03
Changes in Working Capital
-31.19
-31.42
-45.05
-1.13
1.15
-7.37
-39.37
-9.26
3.27
Cash after chg. in Working capital
-4.81
-2.23
0.08
25.54
12.31
-12.07
-0.68
26.68
-4.53
Interest Paid
-6.94
-6.95
-2.52
-0.11
-0.06
-0.03
-0.14
-0.02
-0.01
Tax Paid
-0.80
0.00
0.00
0.00
-0.05
-0.20
-0.06
-0.48
-0.02
Other Direct Exp. Paid
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