PBT
88.53
117.35
76.63
37.48
25.99
20.52
5.23
-3.90
-2.08
2.70
Adjustment
-39.95
-90.83
-48.46
0.07
-0.13
6.73
8.24
5.16
3.80
4.40
Changes in Working Capital
-2.21
-9.09
-8.74
-24.87
20.22
22.70
-5.60
2.37
-11.08
13.21
Cash after chg. in Working capital
46.36
17.43
19.44
12.69
46.08
49.95
7.86
3.63
-9.35
20.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.59
-6.87
-6.55
-8.82
-8.43
-4.60
-0.60
-0.19
-0.09
-0.05
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