PBT
19.18
8.03
13.32
44.77
7.65
-8.98
0.51
9.71
2.65
0.42
Adjustment
25.70
26.02
26.11
26.75
26.04
24.31
11.67
26.28
35.99
21.31
Changes in Working Capital
110.23
0.87
54.92
-94.28
-2.03
-7.49
-97.55
-7.05
81.99
-67.90
Cash after chg. in Working capital
155.10
34.92
94.35
-22.75
31.66
7.85
-85.37
28.94
120.62
-46.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-7.29
-10.24
-3.12
0.26
0.26
-4.32
-3.06
-0.30
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