PBT
-17.12
11.95
21.07
21.18
10.64
8.03
21.12
11.85
0.11
19.98
Adjustment
38.92
35.47
35.33
34.87
40.55
32.52
22.37
21.29
18.37
12.68
Changes in Working Capital
10.54
-18.04
-5.17
-39.14
-27.13
-7.88
-16.44
6.23
4.72
-27.70
Cash after chg. in Working capital
32.34
29.39
51.23
16.91
24.06
32.67
27.04
39.37
23.20
4.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.81
-4.69
-5.99
-2.75
-2.03
-3.86
-2.28
-1.33
-0.99
-4.05
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