PBT
43.38
-5.24
10.11
7.52
2.05
4.13
Adjustment
-39.19
15.89
18.97
17.99
15.74
18.07
Changes in Working Capital
7.72
55.48
-15.60
-42.28
4.10
-14.31
Cash after chg. in Working capital
11.92
66.13
13.48
-16.77
21.88
7.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.15
-0.55
-0.69
0.21
-1.29
0.08
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
-4.08
-0.56
-0.40
-1.04
-0.23