PBT
16.18
3.18
17.73
14.41
25.26
13.21
16.90
12.03
6.40
4.71
Adjustment
3.62
3.46
0.78
1.28
2.76
1.54
0.61
0.83
0.02
-10.12
Changes in Working Capital
-69.46
32.11
-36.84
20.65
-16.84
-16.67
-12.79
5.49
-6.68
15.50
Cash after chg. in Working capital
-49.65
38.74
-18.33
36.35
11.19
-1.92
4.72
18.35
-0.27
10.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.17
-0.87
-4.67
-3.71
-6.47
-3.15
-5.93
-4.31
-2.26
-1.66
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
0.58
0.00