PBT
18.27
19.95
12.02
33.91
15.75
8.29
6.01
17.19
71.68
91.34
Adjustment
-18.12
-16.24
-9.82
-19.08
-13.30
-9.06
-10.71
-6.84
-11.64
-0.14
Changes in Working Capital
-3.43
1.40
16.81
-6.44
5.27
5.39
17.08
-14.13
-33.29
18.99
Cash after chg. in Working capital
-3.28
5.11
19.00
8.40
7.73
4.62
12.38
-3.78
26.75
110.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.98
-6.09
-6.18
-5.51
-6.36
-2.48
-5.24
-15.88
-38.49
-32.21
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