PBT
23.62
12.04
-4.42
11.41
14.71
10.62
28.13
64.88
76.17
76.36
Adjustment
-28.01
-17.90
-2.05
-7.83
-0.97
7.76
-5.47
-2.36
-5.67
-5.84
Changes in Working Capital
-1.07
1.66
-2.73
-3.33
17.12
-6.42
-1.86
12.06
38.78
-14.77
Cash after chg. in Working capital
-5.45
-4.20
-9.19
0.25
30.86
11.96
20.79
74.58
109.28
55.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.39
0.01
2.26
0.93
-2.47
-5.64
-6.72
-17.77
-22.16
-20.69
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
0.00
0.00
0.00
0.00
0.00