PBT
37.98
11.26
7.20
7.23
8.49
5.46
18.69
3.89
3.62
1.09
Adjustment
-58.32
-28.35
-22.19
-3.39
-21.71
-18.34
-33.29
-17.56
-16.64
-13.81
Changes in Working Capital
-2.07
3.22
-5.42
-11.11
2.78
-6.81
-9.88
2.02
-2.07
20.67
Cash after chg. in Working capital
-22.41
-13.87
-20.41
-7.26
-10.43
-19.70
-24.48
-11.65
-15.09
7.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.23
-3.09
-1.02
3.13
-0.84
0.20
3.52
-3.36
-0.96
-0.97
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