PBT
-30.70
19.00
51.20
21.56
10.47
14.10
13.08
19.32
4.18
8.26
Adjustment
23.48
21.79
17.87
22.81
19.48
17.21
15.87
18.47
15.06
17.04
Changes in Working Capital
35.05
-30.62
-25.66
-10.64
-12.40
0.15
-0.71
-22.33
-5.48
4.47
Cash after chg. in Working capital
27.83
10.17
43.41
33.73
17.54
31.46
28.24
15.46
13.75
29.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.00
-6.37
-12.68
-5.30
-2.25
-2.74
-2.47
-2.92
-0.60
-1.82
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