PBT
26.10
21.04
25.53
23.77
22.49
19.47
11.12
4.03
2.77
2.27
Adjustment
7.70
5.21
1.12
2.49
2.06
3.42
2.39
0.14
-0.01
-0.04
Changes in Working Capital
-168.34
-104.34
-17.76
-47.82
4.10
-1.97
-100.31
-27.25
-14.82
-11.10
Cash after chg. in Working capital
-134.54
-78.08
8.89
-21.56
28.65
20.92
-86.80
-23.08
-12.07
-8.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.59
-5.14
-5.44
-5.30
-5.21
-6.04
-3.13
-1.21
-0.81
-0.67
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
-81.35
0.00
0.00
0.00
0.00