PBT
15.26
16.63
37.95
23.35
6.68
-12.83
0.28
16.41
17.02
18.02
Adjustment
19.94
19.31
6.17
16.19
15.27
18.74
11.17
5.81
0.79
1.55
Changes in Working Capital
-32.31
14.63
3.12
-59.21
-35.94
50.63
-36.05
-47.09
-7.03
2.36
Cash after chg. in Working capital
2.89
50.57
47.24
-19.67
-13.99
56.54
-24.60
-24.87
10.78
21.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.36
-5.17
-6.63
-1.04
-0.15
-0.11
-2.10
-5.39
-5.85
-7.03
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