PBT
1.51
30.32
57.62
14.67
15.57
46.55
20.14
3.38
0.71
0.22
Adjustment
23.68
23.96
8.23
13.75
11.96
10.42
12.26
14.14
14.27
17.82
Changes in Working Capital
-11.31
-6.61
-54.61
-13.19
-12.85
-0.63
1.30
-25.22
16.65
5.09
Cash after chg. in Working capital
13.88
47.66
11.24
15.23
14.68
56.34
33.70
-7.69
31.63
23.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.27
-3.36
-11.50
-3.02
-5.60
-11.17
-4.65
-1.03
0.04
1.55
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