PBT
30.96
33.23
40.96
30.59
0.39
-1.61
-7.90
12.06
5.75
28.73
Adjustment
22.33
19.34
27.30
22.68
20.37
16.19
11.66
12.35
14.29
8.77
Changes in Working Capital
-24.91
-7.86
-28.34
-22.06
-25.97
-17.54
-6.96
-7.58
-13.81
-0.32
Cash after chg. in Working capital
28.39
44.71
39.92
31.21
-5.21
-2.96
-3.20
16.83
6.23
37.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-6.73
-5.81
-5.21
Tax Paid
-3.01
-4.28
-4.61
-3.12
0.23
-0.24
-0.98
-2.76
-1.88
-7.70
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
-6.59
0.00
0.00
0.00
0.00
0.00
0.00
-0.86
0.00