PBT
9.32
1.36
12.06
30.06
36.81
44.85
31.76
12.17
10.26
9.73
Adjustment
179.51
156.37
97.07
77.50
84.43
70.19
37.49
31.49
17.83
18.67
Changes in Working Capital
-161.77
-18.77
9.05
-52.52
-47.11
-44.84
-47.65
-43.62
7.38
-30.21
Cash after chg. in Working capital
27.05
138.96
118.18
55.04
74.13
70.20
21.61
0.04
35.47
-1.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.02
-0.39
-4.20
-7.37
-8.98
-1.41
-0.58
-0.59
0.00
-0.29
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