PBT
65.28
37.34
23.64
14.99
12.71
10.05
4.22
2.15
1.94
Adjustment
28.75
18.83
9.22
3.88
2.20
0.29
0.02
0.01
0.00
Changes in Working Capital
-67.23
-113.71
-100.90
-54.11
4.82
-8.76
-0.01
-4.12
-4.11
Cash after chg. in Working capital
26.80
-57.55
-68.04
-35.24
19.73
1.58
4.23
-1.95
-2.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.19
-12.69
-8.04
-5.09
-4.23
-3.20
-1.41
-0.73
0.00
Other Direct Exp. Paid
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