PBT
2.07
53.06
9.86
8.41
8.11
3.72
2.82
2.22
0.60
0.45
Adjustment
18.34
14.83
5.87
4.10
3.40
4.00
3.69
2.67
2.58
4.52
Changes in Working Capital
8.96
-39.92
-26.29
-5.02
-1.68
-5.81
-1.13
-2.61
0.03
-1.29
Cash after chg. in Working capital
29.37
27.97
-10.55
7.48
9.83
1.91
5.38
2.28
3.21
3.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.36
-0.58
-0.63
-2.65
-2.37
-1.03
-0.87
-0.42
-0.08
-0.09
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