PBT
0.60
2.41
2.88
30.52
30.33
40.42
34.50
37.32
43.72
32.78
Adjustment
7.61
8.03
3.27
61.33
57.36
73.26
67.50
71.27
60.70
52.05
Changes in Working Capital
-4.43
-11.70
2.01
-58.74
4.13
67.62
109.91
-19.85
12.70
48.88
Cash after chg. in Working capital
3.77
-1.26
8.16
33.11
91.81
181.30
211.91
88.74
117.11
133.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.89
-2.91
-3.21
-4.93
-7.89
-9.41
-7.80
-5.44
-3.09
-1.87
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
-26.69
0.00