PBT
1.10
29.05
39.18
31.01
28.46
8.14
5.89
13.14
14.18
-5.84
Adjustment
15.72
7.23
3.22
-0.17
-1.28
4.20
8.85
9.71
9.08
11.76
Changes in Working Capital
3.25
15.60
-21.70
-15.63
1.37
-12.43
3.68
2.85
-38.69
10.77
Cash after chg. in Working capital
20.07
51.88
20.69
15.21
28.55
-0.09
18.42
25.71
-15.44
16.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.80
-5.17
-6.96
-7.69
-3.25
-1.07
-4.39
-4.87
-3.14
-0.43
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