PBT
13.19
14.94
23.43
30.02
13.16
23.48
26.93
21.09
18.44
17.65
Adjustment
-7.23
-7.51
-10.75
-31.63
-17.83
-16.32
-18.60
-15.70
-21.22
-20.12
Changes in Working Capital
134.47
23.47
-25.73
-9.32
10.37
5.44
5.14
7.15
-20.26
0.98
Cash after chg. in Working capital
140.44
30.90
-13.05
-10.93
5.70
12.60
13.47
12.53
-23.04
-1.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.91
-2.10
-5.49
-5.18
-2.19
-4.11
-6.23
-2.53
-2.85
-2.97
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