PBT
0.88
-5.34
10.95
18.10
29.75
10.44
-20.63
-24.17
19.31
2.47
Adjustment
8.44
15.32
14.35
14.36
13.81
16.75
21.95
22.20
22.74
11.05
Changes in Working Capital
3.03
-2.10
2.79
6.12
-10.84
-6.67
-3.50
22.42
-19.21
18.06
Cash after chg. in Working capital
12.35
7.88
28.09
38.57
32.71
20.52
-2.18
20.45
22.84
31.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-8.97
-8.98
-9.53
-4.22
Tax Paid
-0.13
-0.03
-1.96
-4.83
-7.31
-2.85
-0.14
0.22
-2.77
0.15
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