PBT
51.43
12.63
38.88
16.45
40.59
26.86
9.76
16.51
26.55
14.55
Adjustment
20.92
-0.48
-3.57
0.62
-1.79
0.86
4.64
6.87
7.97
10.58
Changes in Working Capital
0.57
2.96
-79.85
15.38
-29.47
12.45
-15.94
85.62
-35.61
-11.15
Cash after chg. in Working capital
72.92
15.12
-44.53
32.44
9.33
40.17
-1.54
109.00
-1.09
13.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.85
-1.94
-4.89
-3.22
-11.29
-6.00
-4.44
-7.93
-13.89
-4.00
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