PBT
13.65
12.97
28.72
21.75
6.13
3.26
-1.47
0.00
1.27
0.96
Adjustment
-4.14
8.07
7.45
3.50
-7.01
-6.92
-0.90
-0.94
2.10
1.14
Changes in Working Capital
21.87
16.40
229.41
-279.14
2.37
-0.89
-1.55
-0.29
-4.40
2.47
Cash after chg. in Working capital
31.38
37.45
265.58
-253.89
1.48
-4.55
-3.92
-1.24
-1.03
4.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.92
-5.42
-7.49
-5.50
-1.64
-0.80
0.00
0.33
-0.37
-0.19
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