PBT
5.52
0.75
4.42
5.58
6.53
4.88
2.82
3.29
-0.33
-2.96
Adjustment
15.73
26.36
19.51
18.20
18.15
14.76
5.52
1.61
0.60
2.35
Changes in Working Capital
43.90
12.38
21.84
-9.36
7.33
-40.30
-8.67
-19.12
5.28
10.73
Cash after chg. in Working capital
65.15
39.49
45.78
14.42
32.01
-20.66
-0.33
-14.22
5.55
10.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.94
0.00
0.00
0.00
0.00
0.00
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
0.00
2.67