PBT
44.90
29.44
20.26
14.46
25.26
32.70
30.96
27.12
14.91
9.40
Adjustment
39.33
31.43
25.27
24.17
23.37
16.70
17.05
15.06
10.87
9.06
Changes in Working Capital
-162.04
-73.94
-0.97
-27.80
4.07
-113.92
-85.16
-25.38
-10.92
-20.83
Cash after chg. in Working capital
-77.82
-13.07
44.56
10.83
52.71
-64.52
-37.15
16.80
14.86
-2.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.49
-3.09
-1.48
-3.18
-5.80
-8.41
-5.30
-2.96
-2.11
-1.55
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