PBT
11.01
8.68
8.18
13.56
7.56
6.26
4.10
1.35
1.39
1.11
Adjustment
5.20
4.08
1.03
-6.44
-8.73
-7.67
-5.06
-2.59
-2.34
-1.33
Changes in Working Capital
-55.20
-21.74
-11.61
-14.29
-3.34
11.51
-14.42
-0.31
42.95
-64.67
Cash after chg. in Working capital
-39.00
-8.98
-2.39
-7.16
-4.51
10.09
-15.39
-1.55
41.99
-64.89
Interest Paid
0.00
0.00
0.00
0.00
-0.40
-3.55
-0.91
-6.76
-3.31
-2.20
Tax Paid
-2.81
-1.77
-3.04
-2.21
-1.58
-1.49
-0.25
-0.55
-0.92
-0.84
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
8.04
9.70
8.93
8.43
10.23
7.81