PBT
21.23
14.38
9.72
10.98
9.80
4.55
-20.50
9.94
33.67
20.26
Adjustment
22.36
22.85
22.31
17.78
15.61
13.59
15.99
13.72
11.38
7.13
Changes in Working Capital
-10.75
-56.42
-24.64
-0.40
-14.41
-7.13
29.68
0.65
-47.60
-44.98
Cash after chg. in Working capital
32.84
-19.18
7.39
28.37
11.00
11.01
25.17
24.31
-2.54
-17.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.97
-2.02
-2.75
1.03
0.29
0.00
-1.70
-11.14
-7.56
-4.04
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