PBT
13.50
14.65
71.64
39.10
52.67
25.25
13.78
21.20
6.64
27.66
Adjustment
2.84
1.71
0.71
-0.79
2.70
2.86
2.68
6.62
8.97
9.43
Changes in Working Capital
-30.77
12.78
-45.69
-40.26
-34.71
3.12
-37.59
2.91
-10.93
-32.09
Cash after chg. in Working capital
-14.44
29.13
26.66
-1.95
20.65
31.23
-21.13
30.74
4.69
5.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.22
-4.44
-21.19
-6.28
-7.31
-0.67
-0.02
-0.09
-0.03
-0.04
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
0.01
0.00
-0.12
0.00