PBT
14.32
10.78
8.68
8.18
13.56
7.56
6.26
4.10
1.35
1.39
Adjustment
-21.14
-14.46
4.08
1.03
-6.44
-8.73
-7.67
-5.06
-2.59
-2.34
Changes in Working Capital
-65.92
-53.64
-21.74
-11.61
-14.29
-3.34
11.51
-14.42
-0.31
42.95
Cash after chg. in Working capital
-72.73
-57.32
-8.98
-2.39
-7.16
-4.51
10.09
-15.39
-1.55
41.99
Interest Paid
-9.42
-4.52
0.00
0.00
0.00
-0.40
-3.55
-0.91
-6.76
-3.31
Tax Paid
-3.05
-2.58
-1.77
-3.04
-2.21
-1.58
-1.49
-0.25
-0.55
-0.92
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
31.22
18.31
0.00
0.00
0.00
8.04
9.70
8.93
8.43
10.23