PBT
44.20
24.88
49.15
51.53
72.20
67.58
20.74
7.51
-22.62
-31.56
Adjustment
1.49
-0.28
-1.03
3.34
-7.14
1.27
10.97
7.62
14.46
13.80
Changes in Working Capital
-17.21
9.55
-21.85
-13.11
-15.83
-16.73
-19.09
-0.40
9.77
22.11
Cash after chg. in Working capital
28.47
34.15
26.28
41.77
49.23
52.13
12.62
14.74
1.61
4.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.80
-5.61
-8.78
-11.00
-13.73
-13.24
-0.54
-0.05
0.93
-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