PBT
28.01
32.05
29.32
37.25
9.96
9.01
12.80
-5.62
-10.79
-24.73
Adjustment
27.23
16.09
-7.05
17.51
25.43
24.22
21.34
24.69
31.89
27.03
Changes in Working Capital
-52.97
-34.65
56.64
-41.98
36.93
-25.02
-47.35
16.78
-9.47
1.36
Cash after chg. in Working capital
2.27
13.48
78.91
12.78
72.32
8.21
-13.22
35.85
11.63
3.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.44
-5.34
-6.87
-7.50
-0.06
-1.03
0.00
0.00
0.00
-0.25
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
-0.07