PBT
35.58
67.50
44.15
23.29
22.05
28.69
22.47
9.06
10.13
3.33
Adjustment
12.00
-9.23
1.35
6.89
9.72
-0.13
0.46
0.97
0.95
0.88
Changes in Working Capital
-19.62
-68.87
-67.23
92.84
-17.86
-57.98
-11.01
-14.20
-4.49
4.81
Cash after chg. in Working capital
27.95
-10.60
-21.73
123.02
13.91
-29.42
11.92
-4.16
6.59
9.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.02
-10.49
-9.28
-6.09
-6.09
-8.70
-7.59
-3.59
-3.08
-0.26
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