PBT
407.00
18.79
22.81
22.20
26.33
24.31
12.96
-6.21
23.09
13.81
Adjustment
-395.18
-8.45
-8.35
-4.83
-14.12
-10.21
-5.18
2.46
-3.53
2.30
Changes in Working Capital
-3.47
1.59
2.41
-0.29
-0.88
-0.19
7.85
16.85
4.00
-4.54
Cash after chg. in Working capital
8.35
11.93
16.87
17.08
11.33
13.91
15.63
13.10
23.56
11.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.19
-2.39
-5.45
-4.02
-6.02
-5.26
-1.40
-2.15
-4.14
-2.10
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