PBT
7.03
3.99
12.79
2.44
52.72
1.30
2.68
-15.77
-12.15
-0.18
Adjustment
7.33
6.00
-2.83
10.75
-31.00
13.10
14.70
28.72
27.14
40.73
Changes in Working Capital
3.93
2.35
0.79
-0.70
-0.99
-1.56
22.42
-0.75
9.88
170.71
Cash after chg. in Working capital
18.30
12.33
10.75
12.49
20.72
12.84
39.81
12.20
24.87
211.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.69
-0.57
-1.70
-1.69
-0.81
-0.08
7.22
-1.39
-1.62
-0.87
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