PBT
-1.59
7.08
6.32
12.81
11.02
16.77
29.72
21.13
0.97
23.17
Adjustment
4.67
6.01
3.61
-0.88
6.26
7.05
9.13
10.66
10.00
11.27
Changes in Working Capital
0.42
12.13
-3.13
-9.63
5.36
17.44
4.00
-27.97
24.26
-12.19
Cash after chg. in Working capital
3.50
25.22
6.79
2.30
22.64
41.26
42.85
3.81
35.23
22.26
Interest Paid
0.00
0.00
0.00
0.00
-2.59
-3.24
-3.65
-4.03
-3.47
-3.99
Tax Paid
-1.08
-2.66
-2.70
-3.44
-4.40
-6.16
-10.16
-8.01
-1.41
-8.47
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