PBT
5.46
2.02
0.50
13.67
-0.90
-13.25
-1.28
-0.42
-0.40
0.55
Adjustment
4.14
6.91
11.28
5.45
6.24
9.23
3.44
6.14
3.41
3.51
Changes in Working Capital
-21.42
55.00
42.51
-27.00
-79.17
-11.52
7.13
30.71
-6.56
-34.61
Cash after chg. in Working capital
-11.82
63.93
54.28
-7.88
-73.83
-15.55
9.28
36.43
-3.54
-30.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.89
-2.83
Tax Paid
-0.75
-1.10
-2.15
-1.32
-0.29
-0.07
0.10
-0.76
0.00
-0.15
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