PBT
24.69
29.36
17.63
13.17
5.52
4.58
8.07
1.55
8.93
21.28
Adjustment
38.74
40.64
36.35
27.50
30.45
26.20
51.24
23.58
20.60
26.84
Changes in Working Capital
-16.27
-21.47
-25.77
-41.54
25.49
14.56
38.61
-26.48
25.66
5.91
Cash after chg. in Working capital
47.15
48.53
28.22
-0.87
61.46
45.35
97.92
-1.34
55.19
54.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.81
-11.65
-6.50
-3.24
-0.72
-4.46
-1.32
-4.30
-11.28
-6.82
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