PBT
7.57
-4.89
15.06
17.85
31.90
55.27
23.26
35.21
37.66
11.84
Adjustment
9.26
16.74
11.28
9.62
3.17
24.80
19.63
18.05
7.15
13.57
Changes in Working Capital
3.25
17.45
-42.47
-22.70
112.94
-30.32
-72.02
-13.25
18.22
-15.36
Cash after chg. in Working capital
20.08
29.30
-16.13
4.77
148.01
49.76
-29.13
40.01
63.04
10.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
10.54
4.65
-2.89
10.98
-0.79
-14.77
-0.55
-0.86
-2.70
-2.61
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