PBT
18.73
25.45
25.03
31.24
21.55
4.53
2.63
-2.06
0.43
17.72
Adjustment
10.65
8.18
8.20
-2.93
5.35
1.38
1.09
2.79
3.06
2.54
Changes in Working Capital
87.15
-36.17
-58.34
6.42
-5.64
-24.37
-20.24
-15.31
12.58
-11.94
Cash after chg. in Working capital
116.52
-2.55
-25.11
34.73
21.27
-18.46
-16.52
-14.58
16.07
8.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.28
-9.93
-9.61
-5.78
-4.09
0.75
1.04
-0.34
-2.43
-1.52
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