PBT
33.40
37.53
32.52
22.94
6.70
6.02
6.67
11.16
0.80
6.17
Adjustment
28.06
25.16
25.11
23.84
28.32
30.63
28.36
29.53
43.71
39.93
Changes in Working Capital
-2.07
-4.41
-16.29
-14.12
21.49
-3.64
-3.78
-33.66
-15.92
0.29
Cash after chg. in Working capital
59.39
58.28
41.35
32.66
56.50
33.01
31.26
7.03
28.59
46.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.91
-13.06
-9.80
-5.06
0.00
0.00
0.00
0.00
0.00
-2.00
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
133.96
0.00
0.00