PBT
5.14
13.67
19.33
7.42
-2.86
1.89
0.66
5.70
-5.24
-1.26
Adjustment
8.83
16.64
29.18
42.24
48.08
38.32
22.99
5.83
25.17
20.82
Changes in Working Capital
-14.29
14.31
-11.94
-26.16
-32.31
-13.77
-3.95
15.85
22.95
12.80
Cash after chg. in Working capital
-0.31
44.62
36.57
23.50
12.91
26.44
19.71
27.38
42.89
32.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.20
-5.32
-11.16
-6.95
-0.08
-0.29
-1.43
-1.31
-0.07
-0.13
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
1.54