PBT
1.16
-7.46
5.37
0.37
11.58
13.96
17.55
17.82
16.77
16.07
Adjustment
14.87
20.81
13.29
14.38
13.36
10.35
9.82
10.10
11.61
8.84
Changes in Working Capital
17.12
8.45
8.76
2.55
-23.31
-25.16
-22.43
-0.54
-2.48
-13.12
Cash after chg. in Working capital
33.14
21.79
27.42
17.31
1.63
-0.85
4.93
27.38
25.91
11.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.95
-2.02
-4.33
-0.80
-7.52
-6.99
-5.62
-7.20
-6.16
-4.50
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
-1.30