PBT
12.04
-4.42
11.41
14.71
10.62
28.13
64.88
76.17
76.36
61.58
Adjustment
-17.75
-2.05
-7.83
-0.97
7.76
-5.47
-2.36
-5.67
-5.84
0.77
Changes in Working Capital
1.50
-2.73
-3.33
17.12
-6.42
-1.86
12.06
38.78
-14.77
-4.35
Cash after chg. in Working capital
-4.20
-9.19
0.25
30.86
11.96
20.79
74.58
109.28
55.74
58.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.01
2.26
0.93
-2.47
-5.64
-6.72
-17.77
-22.16
-20.69
-19.44
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00