PBT
54.09
25.03
21.71
6.06
7.54
4.48
3.94
1.43
1.44
1.24
Adjustment
23.57
10.94
-1.80
4.26
5.21
6.01
3.31
2.72
2.80
3.00
Changes in Working Capital
-201.54
-35.30
-23.87
-13.37
3.90
-22.20
3.90
-0.39
-4.98
-2.83
Cash after chg. in Working capital
-123.88
0.66
-3.96
-3.05
16.65
-11.71
11.14
3.77
-0.74
1.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.22
-7.15
-3.26
-1.93
-1.38
-1.54
-1.35
-0.53
-0.53
-0.44
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
-0.02
0.00
0.00
0.00
0.00
0.00