PBT
21.30
25.31
9.43
5.36
26.04
34.18
13.12
7.33
8.52
11.44
Adjustment
46.88
56.49
65.37
57.42
57.94
42.89
49.59
49.78
49.06
42.37
Changes in Working Capital
-19.33
23.16
12.70
9.10
-37.63
-58.25
-60.03
0.70
-3.96
-22.80
Cash after chg. in Working capital
48.85
104.96
87.50
71.87
46.35
18.82
2.68
57.82
53.62
31.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.01
-11.82
-9.14
-0.07
-7.67
-4.96
-5.64
-0.18
-2.50
-3.25
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
-1.19
0.00
0.00
0.00
0.00