PBT
27.30
22.86
20.32
5.44
0.54
0.69
1.12
0.02
0.10
-0.31
Adjustment
0.81
1.14
0.12
24.82
7.72
2.35
2.29
1.50
1.41
1.68
Changes in Working Capital
-36.79
-9.34
-6.25
-26.27
-2.09
-13.52
-2.90
-3.75
-1.45
2.46
Cash after chg. in Working capital
-8.68
14.66
14.18
3.99
6.17
-10.48
0.51
-2.23
0.06
3.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.52
-7.41
-4.80
-0.17
-0.21
-0.59
0.00
0.00
0.00
0.00
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
-0.07
-0.13
0.00
0.00
-0.07
0.00