PBT
1.32
36.66
76.38
1.37
-0.12
14.79
15.99
8.15
1.59
9.10
Adjustment
-4.50
-0.87
-2.41
-5.39
0.81
4.97
2.80
3.01
5.89
6.40
Changes in Working Capital
-6.51
28.13
-25.97
20.83
-8.60
10.02
3.97
-20.14
8.37
-11.00
Cash after chg. in Working capital
-9.70
63.93
48.00
16.81
-7.92
29.78
22.76
-8.98
15.84
4.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.84
-9.52
-17.06
0.03
-0.17
-5.24
-4.60
-2.52
-0.11
-1.95
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