PBT
23.77
28.95
20.46
9.27
14.36
3.49
10.74
6.25
4.11
0.35
Adjustment
-20.16
-21.57
-16.61
-8.60
-15.15
-4.15
-11.95
-7.64
-6.42
-3.27
Changes in Working Capital
16.05
-31.28
-3.21
-3.39
-2.44
1.56
1.31
-7.52
0.00
-2.34
Cash after chg. in Working capital
19.65
-23.91
0.64
-2.72
-3.24
0.90
0.09
-8.92
-2.31
-5.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.78
-6.28
-4.51
-0.55
-0.71
0.61
-1.54
-0.15
-0.21
-0.07
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