PBT
26.05
58.15
35.19
19.94
27.13
15.93
11.67
3.21
2.73
0.16
Adjustment
9.74
-10.77
-18.24
-13.47
4.13
2.44
-4.23
2.30
-2.99
1.17
Changes in Working Capital
-73.18
-15.55
-70.46
-11.92
-32.55
41.27
-10.08
-75.31
2.30
20.63
Cash after chg. in Working capital
-37.39
31.84
-53.52
-5.45
-1.30
59.64
-2.64
-69.80
2.04
21.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.00
-1.76
-6.25
-4.11
-7.66
-5.00
-1.51
-0.01
0.11
-0.11
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