PBT
-0.45
34.95
24.41
11.73
12.41
11.90
9.23
6.62
0.00
4.15
Adjustment
26.11
25.29
22.27
22.53
19.84
18.59
16.61
15.48
0.00
3.59
Changes in Working Capital
-26.63
-22.54
-16.60
-11.12
-15.95
-18.98
-15.98
-7.09
0.00
-20.24
Cash after chg. in Working capital
-0.97
37.70
30.09
23.14
16.30
11.51
9.86
15.01
0.00
-12.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.00
Tax Paid
-1.57
-12.94
-9.42
-5.31
-4.59
-6.13
-2.23
1.22
0.00
-2.01
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
-0.01
-0.02
-0.02
-0.09
0.00
-0.12