PBT
-24.03
25.64
26.63
21.33
23.22
0.81
18.20
34.85
20.70
5.74
Adjustment
18.84
12.27
11.38
13.29
13.44
11.62
12.79
9.19
9.05
8.93
Changes in Working Capital
8.68
4.04
-12.36
8.49
7.48
-14.03
0.58
2.38
-9.81
-0.66
Cash after chg. in Working capital
3.50
41.94
25.65
43.12
44.13
-1.60
31.57
46.43
19.94
14.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.78
-3.01
-3.73
-3.57
-5.22
-0.05
-5.41
-8.22
-5.38
-2.61
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