PBT
2.88
24.83
41.99
35.74
39.26
6.22
3.75
2.93
6.39
4.24
Adjustment
20.54
17.43
-15.91
33.08
13.51
12.14
9.10
5.86
5.33
3.55
Changes in Working Capital
4.28
-21.92
-20.95
-77.18
-54.25
-28.66
-9.32
-13.55
-3.04
-11.10
Cash after chg. in Working capital
27.71
20.34
5.13
-8.37
-1.49
-10.30
3.52
-4.76
8.68
-3.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.93
-11.33
-12.42
-14.48
-2.65
-1.27
-0.65
-0.06
-0.05
-0.07
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