PBT
37.57
29.89
15.84
2.88
3.65
1.17
22.37
31.37
32.48
24.85
Adjustment
-3.26
-7.09
-5.75
2.79
4.94
8.65
9.81
9.04
6.15
0.94
Changes in Working Capital
-50.79
47.35
57.74
54.00
50.34
16.67
4.70
-45.24
-25.23
15.90
Cash after chg. in Working capital
-16.48
70.15
67.83
59.67
58.92
26.49
36.87
-4.83
13.40
41.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.72
-7.53
-2.02
-1.39
-1.89
-2.03
-6.56
-11.40
-11.49
-7.28
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