PBT
45.37
66.42
38.85
22.63
12.42
15.72
16.56
8.23
7.01
1.49
Adjustment
7.82
8.06
12.51
11.40
9.00
11.67
6.51
4.13
3.24
1.69
Changes in Working Capital
2.00
-30.35
-7.11
-20.13
7.80
-38.34
-29.97
-0.54
-4.85
-3.83
Cash after chg. in Working capital
55.19
44.14
44.25
13.90
29.22
-10.94
-6.90
11.82
5.41
-0.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
-5.05
-4.97
0.00
0.00
0.00
Tax Paid
-14.04
-14.00
-13.37
-7.86
-5.17
0.00
0.00
-2.14
-1.49
0.80
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
-0.02
-0.05
0.00
0.00
0.00
0.00