PBT
-4.64
2.14
6.72
4.23
1.08
-19.57
0.72
0.51
-3.04
9.26
Adjustment
25.31
28.02
27.97
28.12
28.56
28.94
22.35
26.14
31.62
28.32
Changes in Working Capital
1.76
-22.78
-22.98
-21.69
-16.10
-8.83
11.99
-49.50
-22.77
-22.37
Cash after chg. in Working capital
22.43
7.38
11.70
10.67
13.54
0.54
35.07
-22.85
5.81
15.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-23.96
Tax Paid
0.00
-0.23
0.00
0.00
0.00
0.00
-0.81
-0.16
-0.63
-1.84
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
4.12
0.00