PBT
29.24
10.96
0.30
66.27
24.02
5.49
10.59
18.47
23.47
5.69
Adjustment
15.63
14.37
17.96
12.59
9.99
10.15
10.20
9.31
9.69
4.87
Changes in Working Capital
-35.21
-23.23
15.25
-43.45
-34.87
14.57
6.93
-18.61
-25.20
-8.46
Cash after chg. in Working capital
9.66
2.10
33.52
35.41
-0.86
30.21
27.71
9.17
7.96
2.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.15
-3.23
-1.60
-18.49
-6.04
-0.69
0.87
-1.62
-4.37
0.57
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