PBT
-15.68
-19.92
2.46
7.60
55.07
48.96
39.66
25.37
21.25
11.56
Adjustment
39.10
34.17
33.67
16.12
13.78
13.29
12.99
11.90
7.35
6.36
Changes in Working Capital
-4.73
-0.27
-1.15
14.79
-20.56
-25.69
-15.03
-16.27
-3.62
-1.81
Cash after chg. in Working capital
18.69
13.98
34.97
38.50
48.29
36.56
37.62
20.99
24.98
16.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.38
-1.01
-1.54
-13.01
-16.95
-8.38
-10.78
-4.55
-4.99
-0.44
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
-0.01
0.00
-0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00