PBT
-1.43
2.32
15.82
40.28
25.14
14.33
4.20
7.25
11.83
10.81
Adjustment
6.22
3.53
4.81
5.26
-0.08
-1.33
-0.10
-7.78
-1.92
-2.27
Changes in Working Capital
-10.28
7.95
2.26
-41.28
-18.19
-13.32
27.27
-56.65
-40.87
-24.82
Cash after chg. in Working capital
-5.50
13.81
22.89
4.26
6.88
-0.32
31.37
-57.18
-30.96
-16.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.42
-4.36
-13.56
-10.69
-6.21
-0.41
-0.25
0.00
-0.02
-2.50
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