PBT
43.36
20.45
19.68
19.15
17.81
9.34
2.89
2.07
0.66
3.05
Adjustment
57.39
55.01
36.01
11.34
3.14
3.71
7.26
8.52
7.13
6.81
Changes in Working Capital
-46.78
-24.00
-89.54
-34.56
4.09
-3.94
-5.08
-4.68
-19.42
15.47
Cash after chg. in Working capital
53.97
51.46
-33.85
-4.08
25.04
9.11
5.08
5.91
-11.62
25.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.36
-7.91
-4.67
-3.20
-3.18
-0.27
-0.86
-1.29
0.00
-0.50
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