PBT
-14.51
16.32
13.44
22.80
11.00
7.62
12.96
7.44
16.59
15.05
Adjustment
16.26
9.80
7.36
4.11
4.46
4.82
3.93
2.99
1.33
1.98
Changes in Working Capital
-8.38
27.98
-35.48
-27.93
0.91
-11.78
-8.66
-7.53
-3.12
-0.30
Cash after chg. in Working capital
-6.64
54.10
-14.69
-1.01
16.38
0.67
8.22
2.90
14.80
16.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.00
-5.63
-6.71
-5.37
-3.42
-2.57
-2.14
-2.02
-4.90
-4.10
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
-2.69
0.00
0.00
0.00
0.00
0.00