PBT
0.36
8.09
24.89
47.33
48.61
17.92
22.43
30.24
20.45
7.61
Adjustment
5.48
15.18
13.19
13.76
19.35
13.09
2.97
-0.22
1.27
3.53
Changes in Working Capital
-2.13
33.82
13.39
-23.77
0.13
-40.16
2.93
-8.83
-12.32
1.69
Cash after chg. in Working capital
3.72
57.10
51.47
37.32
68.09
-9.15
28.33
21.20
9.40
12.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.38
-5.22
-7.63
-17.54
-13.54
-3.96
-7.29
-8.83
-6.87
-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
-20.92
0.00
0.00
0.00