PBT
21.96
41.76
9.50
3.29
0.38
-6.61
-5.52
-15.39
-21.55
2.31
Adjustment
5.17
10.14
11.10
11.67
11.69
14.41
16.61
18.85
20.54
13.81
Changes in Working Capital
-0.62
-8.21
-5.18
0.22
3.94
0.58
7.92
15.21
-11.64
11.77
Cash after chg. in Working capital
26.51
43.69
15.42
15.19
16.01
8.38
19.01
18.67
-12.65
27.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.70
-6.80
1.96
0.72
0.03
0.35
0.00
4.76
0.05
0.00
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
0.48
0.00
2.67
-4.42
0.00