PBT
27.73
39.52
6.25
-5.74
29.35
31.18
24.02
6.01
-3.91
-16.80
Adjustment
22.37
17.24
18.71
16.22
18.30
17.45
13.85
14.50
13.76
13.89
Changes in Working Capital
-15.59
-19.94
5.64
11.21
-16.81
1.50
-12.11
-6.48
-2.29
2.36
Cash after chg. in Working capital
34.52
36.82
30.60
21.69
30.83
50.13
25.76
14.03
7.57
-0.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.81
-9.27
-0.05
0.00
-6.26
-7.33
-3.95
-0.07
-0.08
-0.11
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