PBT
2.56
-21.99
-41.06
-11.51
-12.11
-18.82
-27.00
-27.70
-40.99
-38.98
Adjustment
29.64
30.04
35.30
38.99
41.52
39.74
42.57
44.17
54.63
32.31
Changes in Working Capital
10.76
-4.47
-10.63
1.31
4.01
8.97
-14.27
1.89
-42.02
4.77
Cash after chg. in Working capital
42.95
3.57
-16.39
28.78
33.43
29.89
1.30
18.36
-28.38
-1.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.52
-0.81
2.31
-0.17
0.07
-1.03
0.50
-1.10
-0.70
-0.55
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