PBT
1.53
26.04
9.29
103.56
145.82
102.76
129.07
119.22
89.74
92.57
Adjustment
6.23
6.39
2.46
14.06
0.82
3.41
6.18
16.04
10.35
15.99
Changes in Working Capital
-31.92
-14.04
27.17
-7.07
-17.18
-2.10
-17.34
-13.73
-20.01
-11.88
Cash after chg. in Working capital
-24.16
18.39
38.92
110.55
129.46
104.07
117.91
121.52
80.08
96.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.85
0.03
-7.93
-32.34
-29.17
-33.28
-55.30
-25.93
-30.30
-15.69
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