PBT
11.57
12.98
20.72
27.97
45.37
66.42
38.85
22.63
12.42
15.72
Adjustment
24.41
17.83
7.71
3.38
7.00
8.06
12.51
11.40
9.00
11.67
Changes in Working Capital
-77.75
15.86
-15.87
-8.43
2.00
-30.35
-7.11
-20.13
7.80
-38.34
Cash after chg. in Working capital
-41.77
46.67
12.56
22.92
54.37
44.14
44.25
13.90
29.22
-10.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-5.05
Tax Paid
0.63
-4.04
-5.71
-7.71
-14.04
-14.00
-13.37
-7.86
-5.17
0.00
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
-0.02
-0.05