PBT
35.42
22.70
35.39
21.30
161.70
20.16
14.04
15.70
13.87
10.55
Adjustment
0.26
-6.87
-8.34
-5.39
-155.72
-12.94
-7.80
-8.92
-7.79
-5.27
Changes in Working Capital
-22.60
-28.61
-0.41
57.64
-40.73
-13.18
-10.50
-10.46
-6.17
-14.34
Cash after chg. in Working capital
13.08
-12.79
26.64
73.54
-34.75
-5.97
-4.26
-3.68
-0.09
-9.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.98
-5.58
-4.22
-5.08
-31.38
-2.38
-0.07
-2.87
-2.01
-0.07
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