PBT
-3.99
33.43
42.22
54.85
43.28
31.25
6.29
30.86
21.34
23.16
Adjustment
43.94
27.55
19.29
20.44
13.66
9.90
7.35
-9.83
6.85
5.77
Changes in Working Capital
-25.73
-9.52
-17.97
-64.04
-114.68
-2.10
16.57
-12.42
-12.81
-4.48
Cash after chg. in Working capital
14.22
51.46
43.54
11.25
-57.73
39.05
30.22
8.61
15.38
24.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.40
-6.14
-10.74
-14.91
-5.10
-2.01
-2.50
-2.83
-3.96
-5.70
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
1.06
0.74
0.21
0.70
0.00