PBT
57.09
7.58
8.82
11.49
2.31
3.26
8.77
13.37
9.70
-0.08
Adjustment
-52.58
16.04
11.01
12.58
10.86
16.68
17.06
14.89
16.67
21.50
Changes in Working Capital
-96.82
-0.57
0.17
-51.30
2.18
-5.78
-3.06
7.91
2.66
5.26
Cash after chg. in Working capital
-92.31
23.05
20.00
-27.23
15.35
14.16
22.77
36.17
29.03
26.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.80
-3.81
0.34
-2.79
-1.15
-0.83
-3.13
-2.26
-1.73
-0.09
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