PBT
28.18
24.10
25.46
28.35
3.22
1.68
16.00
19.65
10.08
13.85
Adjustment
23.88
13.18
32.00
13.97
9.07
8.97
10.75
-3.89
-1.54
-0.92
Changes in Working Capital
-25.35
21.82
-67.02
-49.83
-5.05
-12.39
-21.33
-10.65
-5.66
-25.65
Cash after chg. in Working capital
26.70
59.09
-9.55
-7.51
7.24
-1.74
5.42
5.11
2.87
-12.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.80
-4.98
-8.43
-1.21
-0.19
0.25
-0.96
-2.31
-3.46
-3.61
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