PBT
30.59
0.39
-1.61
-7.90
12.06
5.75
28.73
39.01
22.81
24.17
Adjustment
25.90
20.37
16.19
11.66
12.35
14.29
8.77
-11.32
2.85
2.47
Changes in Working Capital
-23.19
-25.97
-17.54
-6.96
-7.58
-13.81
-0.32
3.39
0.85
-6.71
Cash after chg. in Working capital
33.30
-5.21
-2.96
-3.20
16.83
6.23
37.18
31.07
26.51
19.93
Interest Paid
0.00
0.00
0.00
0.00
-6.73
-5.81
-5.21
-2.18
-0.56
-1.40
Tax Paid
-3.12
0.23
-0.24
-0.98
-2.76
-1.88
-7.70
-8.03
-4.89
-4.86
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
-0.86
0.00
0.00
0.00
0.00