PBT
-30.83
21.75
-13.38
-17.12
11.95
21.07
21.18
10.64
8.03
21.12
Adjustment
44.88
49.00
39.75
38.92
35.47
35.33
34.87
40.55
32.52
22.37
Changes in Working Capital
17.77
9.20
-28.96
19.38
-18.04
-5.17
-39.14
-27.13
-7.88
-16.44
Cash after chg. in Working capital
31.81
79.95
-2.58
41.18
29.39
51.23
16.91
24.06
32.67
27.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.42
-1.35
0.03
-1.81
-4.69
-5.99
-2.75
-2.03
-3.86
-2.28
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