PBT
25.55
47.18
12.23
-16.54
-23.89
-0.86
63.00
54.02
21.23
25.10
Adjustment
43.43
47.65
50.38
56.19
50.50
34.07
11.45
11.08
25.11
13.42
Changes in Working Capital
-16.62
-58.26
-4.59
9.31
-1.34
-85.48
-56.94
-36.85
-50.47
-17.08
Cash after chg. in Working capital
52.36
36.57
58.01
48.96
25.28
-52.27
17.50
28.24
-4.14
21.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
24.84
27.63
0.00
0.00
Tax Paid
-0.29
-1.36
-2.11
0.00
-0.22
-2.32
0.00
0.00
-2.59
-2.80
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