PBT
24.04
16.80
18.86
44.10
31.02
32.47
34.09
7.89
9.03
9.33
Adjustment
-2.75
0.82
-0.92
-12.48
-23.93
-14.35
-26.14
-16.22
-6.19
-2.16
Changes in Working Capital
-7.75
-99.76
138.08
-25.19
-22.67
-153.54
-4.61
30.82
35.51
-89.67
Cash after chg. in Working capital
13.54
-82.14
156.02
6.43
-15.57
-135.43
3.33
22.49
38.34
-82.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.97
-3.72
-4.97
-5.28
-2.13
-3.15
-3.27
-1.03
-2.58
-2.22
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
4.55
5.04
-0.02
-0.04