PBT
34.19
22.75
26.57
22.06
2.00
2.40
9.69
5.18
63.17
-21.11
Adjustment
14.68
9.50
6.12
9.96
13.39
18.00
19.64
31.68
-34.27
38.74
Changes in Working Capital
-19.41
40.77
7.08
2.19
-0.91
20.32
29.01
-25.36
-7.74
-40.39
Cash after chg. in Working capital
29.46
73.02
39.77
34.21
14.48
40.72
58.34
11.50
21.16
-22.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.37
2.97
-3.41
1.74
-1.48
17.70
-10.96
-2.38
-5.17
-9.21
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
4.82