PBT
7.07
6.44
4.18
3.89
4.53
2.63
2.05
1.52
2.35
-1.87
Adjustment
3.07
2.04
1.77
2.26
-5.62
-2.28
-1.16
-0.51
-1.64
-0.02
Changes in Working Capital
-34.50
-8.83
-22.06
-4.72
-26.66
-12.95
-1.83
-27.38
-8.04
30.05
Cash after chg. in Working capital
-24.36
-0.35
-16.11
1.42
-27.75
-12.60
-0.94
-26.37
-7.33
28.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.36
-2.14
-1.29
-1.23
-1.45
-0.53
-0.55
-0.26
-0.31
-0.02
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