PBT
9.57
17.48
-32.63
5.14
13.67
19.33
7.42
-2.86
1.89
0.66
Adjustment
37.28
15.49
36.67
8.83
16.64
29.18
42.24
48.08
38.32
22.99
Changes in Working Capital
8.53
-7.13
5.98
-6.51
14.31
-11.94
-26.16
-32.31
-13.77
-3.95
Cash after chg. in Working capital
55.38
25.84
10.02
7.46
44.62
36.57
23.50
12.91
26.44
19.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.98
2.15
-0.18
-1.20
-5.32
-11.16
-6.95
-0.08
-0.29
-1.43
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