PBT
13.05
15.83
16.42
8.09
50.60
70.21
91.20
53.58
28.69
Adjustment
-12.97
21.99
63.59
132.33
122.51
33.94
5.60
3.26
0.72
Changes in Working Capital
-13.88
-95.39
-51.46
4.04
-18.44
-169.17
-124.49
-87.77
-32.93
Cash after chg. in Working capital
-13.79
-57.57
28.55
144.46
154.66
-65.03
-27.69
-30.94
-3.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.61
-3.17
-3.39
-0.96
-4.63
-2.94
-0.35
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
-1.54
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