PBT
-5.70
2.04
0.37
0.93
-7.77
10.00
17.33
25.96
27.73
25.32
Adjustment
6.18
8.93
12.97
13.45
18.85
21.83
18.87
14.87
20.53
21.11
Changes in Working Capital
2.44
-4.34
0.19
-2.42
6.05
9.67
0.05
9.41
17.44
-29.24
Cash after chg. in Working capital
2.92
6.64
13.53
11.96
17.13
41.50
36.25
50.24
65.71
17.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.44
-1.07
-0.82
-0.18
-1.08
-5.20
-8.72
-9.90
-12.19
-3.31
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
-1.50
0.35
0.00
0.00
0.00
0.00
0.00
-2.10
0.00
0.00