PBT
22.49
14.53
6.78
2.69
10.10
16.36
11.73
7.70
0.87
1.95
Adjustment
14.11
9.08
5.30
5.45
5.89
6.55
8.84
8.97
7.68
6.26
Changes in Working Capital
-79.58
-54.71
-7.37
6.74
-22.23
-12.59
-25.69
-10.57
-4.80
-0.36
Cash after chg. in Working capital
-42.99
-31.10
4.71
14.87
-6.24
10.32
-5.12
6.10
3.75
7.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.64
-2.24
-0.75
-0.62
-5.07
-4.19
-3.26
-0.95
-0.47
-0.45
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
0.49