PBT
25.04
20.83
13.34
6.13
5.00
4.38
1.64
1.26
0.87
0.32
Adjustment
19.43
11.72
-0.29
5.49
0.45
1.37
1.54
1.33
1.10
1.52
Changes in Working Capital
-81.96
-90.68
-15.18
2.23
-4.73
26.42
-28.64
16.82
11.55
-7.84
Cash after chg. in Working capital
-37.49
-58.13
-2.13
13.85
0.72
32.17
-25.46
19.41
13.52
-6.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.46
-5.35
-3.46
-1.61
-1.38
-1.31
-0.91
-0.85
-0.55
-0.29
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
-0.45
0.00
0.00
0.00
0.00