PBT
-4.44
5.83
-15.56
-0.50
17.95
17.30
19.11
33.41
42.56
78.83
Adjustment
23.20
19.06
17.11
15.96
13.84
6.66
7.35
1.12
-0.97
1.22
Changes in Working Capital
-16.91
10.14
-12.94
23.91
-23.15
26.63
3.89
-34.28
0.74
-18.27
Cash after chg. in Working capital
1.85
35.02
-11.39
39.37
8.63
50.59
30.35
0.25
42.33
61.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.18
-0.20
4.83
-1.45
-4.33
-1.31
-4.02
-9.03
-12.41
-20.70
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