PBT
16.89
2.38
25.00
24.91
20.41
19.33
22.91
21.31
13.96
12.24
Adjustment
28.20
28.60
29.01
32.05
19.23
14.60
16.20
9.90
14.55
8.45
Changes in Working Capital
-12.14
-9.18
-58.06
-28.60
-82.15
-23.00
-53.08
-58.16
-59.39
-28.93
Cash after chg. in Working capital
32.95
21.79
-4.05
28.36
-42.52
10.94
-13.97
-26.95
-30.87
-8.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.42
-6.03
-3.42
-5.36
-6.37
-9.27
-9.02
-5.54
-4.31
-3.85
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
5.33
-4.31
-1.56