PBT
17.93
13.48
11.51
6.67
1.33
-11.12
-16.37
-1.59
-20.38
-23.54
Adjustment
18.66
12.68
7.70
5.73
14.17
13.96
15.12
13.48
10.58
16.09
Changes in Working Capital
-22.11
-12.00
1.81
9.43
-8.71
10.36
26.60
-36.57
49.62
-32.32
Cash after chg. in Working capital
14.48
14.16
21.02
21.83
6.79
13.19
25.35
-24.68
39.82
-39.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.59
-2.24
-4.06
4.72
-5.86
-1.46
-3.48
-4.03
0.82
-1.16
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
12.41
0.00
0.00
0.00
0.00