PBT
8.92
29.12
-5.75
2.55
-5.29
3.04
2.17
2.91
-4.41
-2.71
Adjustment
10.41
11.98
11.38
9.79
9.69
8.42
8.93
7.15
5.05
3.49
Changes in Working Capital
32.05
11.48
-32.36
-4.65
13.84
-9.78
-7.60
-2.12
-21.28
10.89
Cash after chg. in Working capital
51.38
52.58
-26.73
7.68
18.24
1.69
3.49
7.94
-20.63
11.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.22
-3.72
-0.02
0.04
-0.20
-0.30
-0.49
0.00
0.00
-0.16
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
0.01
0.27
0.00
0.00
0.00