PBT
30.17
40.03
29.05
65.04
51.46
32.29
8.92
29.12
-5.75
2.55
Adjustment
17.49
-3.67
12.79
11.57
13.97
13.20
10.41
11.98
11.38
9.79
Changes in Working Capital
-4.28
-30.33
1.82
-51.77
-50.67
-36.37
32.05
11.48
-32.36
-4.65
Cash after chg. in Working capital
43.38
6.02
43.66
24.83
14.77
9.12
51.38
52.58
-26.73
7.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.60
-7.13
-4.76
-11.94
-8.05
-5.59
-3.22
-3.72
-0.02
0.04
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