PBT
30.80
32.17
28.37
27.02
34.95
35.92
13.78
7.96
0.00
6.34
Adjustment
4.88
0.89
4.69
5.60
6.23
6.63
6.27
5.88
0.00
6.98
Changes in Working Capital
-49.09
-35.84
-49.46
-4.07
-16.66
-11.83
-11.18
-14.12
0.00
-5.61
Cash after chg. in Working capital
-13.41
-2.78
-16.41
28.55
24.52
30.72
8.86
-0.27
0.00
7.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.50
-8.78
-5.67
-6.68
-10.04
-10.44
-2.56
-1.59
0.00
0.00
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