PBT
17.97
20.96
12.49
18.55
9.59
4.17
149.98
13.21
-2.62
0.31
Adjustment
19.94
15.71
11.26
11.04
6.24
13.37
-122.68
8.04
14.12
10.02
Changes in Working Capital
-0.89
-11.74
-5.75
-30.91
-7.92
-20.52
-11.86
-1.54
-4.15
-7.19
Cash after chg. in Working capital
37.02
24.92
18.00
-1.32
7.91
-2.98
15.44
19.71
7.35
3.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.62
-1.98
-3.07
-5.40
-1.00
-2.69
-4.88
-2.19
-0.21
-0.20
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