PBT
38.23
38.41
39.07
37.22
32.84
19.58
44.62
34.48
26.00
21.24
Adjustment
27.16
15.99
12.55
20.67
15.88
12.99
21.15
16.94
8.69
14.63
Changes in Working Capital
-77.85
-49.89
35.99
77.71
-100.63
-5.11
-19.66
-60.64
5.75
16.39
Cash after chg. in Working capital
-12.47
4.51
87.61
135.60
-51.91
27.45
46.11
-9.22
40.43
52.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.92
-8.36
-8.85
-8.76
-6.11
-5.06
-8.86
-2.98
-1.81
-2.01
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