PBT
26.22
12.69
25.66
48.85
48.90
2.85
29.04
48.62
27.44
50.33
Adjustment
28.28
31.61
18.85
16.45
14.42
23.08
12.26
15.30
15.11
11.81
Changes in Working Capital
-30.61
-0.86
-0.23
-32.15
6.39
49.91
-4.27
8.28
-18.38
-45.07
Cash after chg. in Working capital
23.89
43.45
44.28
33.16
69.71
75.84
37.03
72.20
24.18
17.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.26
-3.06
-4.60
-9.56
-9.39
-7.52
-15.06
-10.58
-7.61
-13.16
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