PBT
39.70
35.35
35.82
38.41
39.07
37.22
32.84
19.58
44.62
34.48
Adjustment
25.70
22.89
30.06
15.99
12.55
20.67
15.88
12.99
21.15
16.94
Changes in Working Capital
47.25
-87.04
-81.86
-49.89
35.99
77.71
-100.63
-5.11
-19.66
-60.64
Cash after chg. in Working capital
112.66
-28.81
-15.99
4.51
87.61
135.60
-51.91
27.45
46.11
-9.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.93
-10.06
-9.95
-8.36
-8.85
-8.76
-6.11
-5.06
-8.86
-2.98
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