PBT
4.90
2.82
1.17
2.79
5.31
2.87
5.90
0.30
0.73
0.11
Adjustment
1.68
5.58
3.64
3.12
1.85
0.43
3.19
0.77
0.65
2.47
Changes in Working Capital
1.16
8.55
1.75
2.01
-0.80
1.15
-8.22
6.87
-1.76
-0.57
Cash after chg. in Working capital
7.74
16.95
6.57
7.92
6.36
4.46
0.87
7.94
-0.38
2.01
Interest Paid
-1.52
-1.52
-1.53
-1.58
-0.81
-0.11
-0.03
-0.04
0.00
-2.47
Tax Paid
-0.13
-0.51
-0.09
-1.70
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
0.00