PBT
41.10
13.19
14.94
23.43
30.02
13.16
23.48
26.93
21.09
18.44
Adjustment
-6.00
-6.82
-7.51
-10.75
-31.63
-17.83
-16.32
-18.60
-15.70
-21.22
Changes in Working Capital
-82.82
134.07
23.47
-25.73
-9.32
10.37
5.44
5.14
7.15
-20.26
Cash after chg. in Working capital
-47.72
140.44
30.90
-13.05
-10.93
5.70
12.60
13.47
12.53
-23.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.33
-2.91
-2.10
-5.49
-5.18
-2.19
-4.11
-6.23
-2.53
-2.85
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