PBT
6.91
25.16
25.99
25.93
27.90
18.27
5.70
2.09
Adjustment
33.22
20.95
14.18
10.78
9.63
5.72
-2.14
4.51
Changes in Working Capital
-46.51
-13.14
-16.80
-65.74
-44.04
-17.47
-8.24
-7.27
Cash after chg. in Working capital
-6.38
32.97
23.37
-29.02
-6.52
6.51
-4.68
-0.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.19
-5.83
-8.84
-13.34
-0.10
-1.89
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-0.56
1.32
-1.50
0.00
0.00
0.00
0.00
0.00