PBT
1.23
8.00
14.65
16.22
14.55
12.72
29.95
31.55
-28.63
38.01
Adjustment
32.75
33.83
30.18
31.03
40.28
41.96
43.18
40.64
45.45
34.96
Changes in Working Capital
7.58
-25.33
-24.18
0.35
-24.39
39.76
-99.75
37.39
84.88
-46.99
Cash after chg. in Working capital
41.56
16.50
20.65
47.61
30.44
94.44
-26.61
109.58
101.70
25.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.52
-2.22
-3.59
-3.03
-2.95
-1.66
-0.06
-0.17
0.00
-0.95
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