PBT
22.81
18.79
12.58
8.20
6.38
3.35
2.73
0.82
Adjustment
12.35
8.31
6.31
7.51
5.01
3.90
3.14
1.27
Changes in Working Capital
-18.66
-57.99
-9.45
-20.30
-8.93
-9.29
-10.49
-1.40
Cash after chg. in Working capital
16.51
-30.89
9.43
-4.60
2.45
-2.05
-4.62
0.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.58
-6.91
-3.58
-2.57
-0.45
-0.21
0.00
-0.30
Other Direct Exp. Paid
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