PBT
-21.08
-13.89
-14.03
-20.13
-12.96
22.33
5.52
4.90
10.55
12.94
Adjustment
46.44
59.85
57.97
51.92
52.36
42.28
25.85
16.06
14.08
9.21
Changes in Working Capital
-0.13
5.18
-7.17
5.79
-1.00
-76.19
-35.76
3.28
-9.16
-20.64
Cash after chg. in Working capital
25.23
51.14
36.77
37.57
38.40
-11.59
-4.40
24.24
15.48
1.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.14
0.11
0.08
-4.91
4.93
-5.42
1.05
1.08
1.73
1.34
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