PBT
23.35
6.68
-12.83
0.28
16.41
17.02
18.02
10.46
4.18
5.21
Adjustment
16.19
15.27
18.74
11.17
5.81
0.79
1.55
2.12
1.75
2.46
Changes in Working Capital
-59.21
-35.94
50.63
-36.05
-47.09
-7.03
2.36
-4.42
-1.94
-3.72
Cash after chg. in Working capital
-19.67
-13.99
56.54
-24.60
-24.87
10.78
21.94
8.15
3.98
3.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.04
-0.15
-0.11
-2.10
-5.39
-5.85
-7.03
-3.02
-1.37
-1.27
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
-0.21