PBT
-24.82
19.45
9.24
-2.28
0.52
-6.43
0.60
7.45
26.76
14.46
Adjustment
44.08
39.84
32.11
28.94
30.08
27.26
26.26
21.61
18.08
16.36
Changes in Working Capital
34.42
-0.59
-34.63
-8.14
-6.80
-0.54
2.31
2.28
-15.63
1.37
Cash after chg. in Working capital
53.68
58.70
6.73
18.52
23.81
20.29
29.17
31.33
29.21
32.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.12
-8.58
-0.60
1.74
-0.49
-0.63
-2.31
-5.44
-3.63
-3.94
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