PBT
11.39
29.45
158.49
21.89
4.28
2.13
7.85
5.93
-6.30
15.01
Adjustment
20.22
0.67
7.58
9.68
10.22
11.20
7.94
8.05
12.23
-22.59
Changes in Working Capital
-12.79
58.60
-28.74
-43.26
3.33
4.41
-3.24
-14.29
41.33
1.07
Cash after chg. in Working capital
18.81
88.73
137.33
-11.68
17.82
17.73
12.55
-0.31
47.27
-6.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.25
-6.80
-30.56
-3.24
-0.50
-1.07
-1.65
-1.13
-0.12
-5.02
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