PBT
18.89
23.51
17.83
17.48
27.07
13.96
26.11
20.76
22.12
36.04
Adjustment
27.10
21.34
24.47
24.04
21.37
28.40
19.62
21.26
22.73
28.84
Changes in Working Capital
-11.75
-14.29
-6.45
-21.41
-31.14
-31.67
19.78
-9.09
-2.23
-52.69
Cash after chg. in Working capital
34.24
30.56
35.84
20.11
17.30
10.69
65.51
32.93
42.62
12.18
Interest Paid
0.00
0.00
0.00
0.00
-12.78
-12.60
-11.60
-12.73
-12.81
-17.50
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
-0.08
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
5.03
4.56
0.00
-10.40
0.00
0.00
0.00