PBT
48.51
38.87
30.05
16.75
15.08
26.29
25.51
12.30
0.00
Adjustment
6.99
4.56
10.00
12.81
10.22
8.98
8.45
8.18
0.00
Changes in Working Capital
-44.51
-63.64
-87.16
-26.22
-38.91
-28.45
-17.62
-19.27
0.00
Cash after chg. in Working capital
10.99
-20.21
-47.10
3.34
-13.61
6.82
16.35
1.21
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.52
-2.72
0.12
0.00
-0.01
-0.96
-1.32
-0.55
0.00
Other Direct Exp. Paid
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
0.06
0.00
0.00
0.00