PBT
3.65
1.17
22.37
31.37
32.48
24.85
25.87
18.69
18.18
19.29
Adjustment
4.89
8.65
9.81
9.04
6.15
0.94
1.51
4.41
5.47
2.72
Changes in Working Capital
50.34
16.67
4.70
-45.24
-25.23
15.90
-20.86
-83.85
-19.41
-35.81
Cash after chg. in Working capital
58.87
26.49
36.87
-4.83
13.40
41.69
6.52
-60.75
4.25
-13.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.89
-2.03
-6.56
-11.40
-11.49
-7.28
-8.95
-8.21
-6.07
-6.61
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