PBT
6.95
5.15
0.57
-3.79
15.56
0.07
-6.11
22.04
44.15
31.39
Adjustment
30.71
48.33
58.57
47.18
41.69
48.15
52.68
58.33
62.50
59.62
Changes in Working Capital
-15.26
-134.14
14.33
-59.75
-2.26
-10.37
5.12
-15.25
41.13
26.44
Cash after chg. in Working capital
22.40
-80.66
73.48
-16.35
54.98
37.84
51.70
65.12
147.78
117.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.31
-6.73
-5.03
-5.05
-4.82
-3.26
-2.55
-4.74
-10.67
-9.66
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