PBT
16.39
61.04
34.56
8.12
16.02
10.06
-17.24
9.07
22.84
7.49
Adjustment
32.67
18.01
3.58
-10.12
1.86
-2.36
20.41
10.59
6.51
3.58
Changes in Working Capital
-116.00
-91.65
-51.84
-63.79
18.79
-21.45
56.60
-0.30
11.34
-29.88
Cash after chg. in Working capital
-66.94
-12.60
-13.71
-65.78
36.67
-13.75
59.77
19.36
40.69
-18.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.49
-6.78
-2.56
-2.92
-2.00
-2.05
-1.18
0.49
-5.18
-1.49
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
-0.76
-1.87
0.00
3.35