PBT
-11.01
-20.79
23.81
32.00
47.44
23.71
20.93
25.45
25.48
27.42
Adjustment
18.70
17.44
13.30
12.24
12.61
14.01
13.15
5.52
4.80
4.38
Changes in Working Capital
-2.20
41.21
-9.10
-21.06
20.11
50.07
-61.97
-32.60
-21.08
-9.10
Cash after chg. in Working capital
5.49
37.86
28.02
23.18
80.15
87.79
-27.90
-1.63
9.20
22.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.08
-2.61
-24.14
-9.60
-21.57
-1.34
-7.51
-9.56
-5.10
-6.40
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