PBT
40.69
44.70
42.60
32.60
24.71
24.79
10.31
18.23
28.29
32.00
Adjustment
-27.31
-36.47
-37.05
-38.63
-37.83
-15.15
-5.01
-9.89
-15.38
-18.88
Changes in Working Capital
-20.42
-3.86
5.57
-4.69
6.38
4.12
-0.09
-0.86
45.83
3.05
Cash after chg. in Working capital
-7.03
4.37
11.12
-10.72
-6.73
13.77
5.22
7.48
58.74
16.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.27
-11.51
-7.40
-8.16
-6.29
-4.59
-1.09
-2.60
-5.98
-4.83
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
41.44
37.00
36.54
34.57
35.45
0.00
0.00
0.00
0.00
0.00