PBT
-0.47
6.99
22.80
12.08
12.96
19.91
28.99
30.63
18.22
8.36
Adjustment
23.60
9.10
7.02
8.25
1.58
0.13
-6.30
-11.00
1.95
11.94
Changes in Working Capital
-13.99
-12.78
-22.20
-5.57
-6.36
0.48
-8.55
-9.49
-4.51
6.59
Cash after chg. in Working capital
9.14
3.31
7.62
14.76
8.18
20.52
14.14
10.15
15.65
26.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.77
-6.96
-6.13
-2.45
-0.21
-1.08
-3.48
-0.80
-0.32
6.28
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