PBT
14.65
18.93
28.72
-0.06
-8.00
26.26
37.07
41.57
36.73
19.59
Adjustment
32.78
26.34
-4.38
26.74
35.05
24.06
24.82
26.93
20.77
9.93
Changes in Working Capital
2.75
-28.72
29.39
-12.83
46.00
-15.79
-32.04
-38.32
-16.38
-3.07
Cash after chg. in Working capital
50.18
16.55
53.73
13.85
73.06
34.53
29.86
30.17
41.13
26.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.59
-2.20
-0.09
-1.32
-2.62
-4.95
-7.76
-8.65
-6.59
-1.58
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