PBT
0.64
-2.75
8.60
5.88
8.20
13.13
12.91
10.36
4.97
1.60
Adjustment
35.90
35.72
36.31
32.49
25.98
21.47
18.53
15.18
9.06
0.71
Changes in Working Capital
83.68
-7.02
-3.38
12.51
-8.94
3.49
-19.54
-37.89
-17.45
-49.34
Cash after chg. in Working capital
120.23
25.96
41.53
50.89
25.24
38.08
11.90
-12.35
-3.43
-47.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.30
-1.90
-2.32
-2.74
-3.91
-1.59
-3.45
-5.41
-0.76
-0.54
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