PBT
42.68
62.23
40.12
16.71
32.42
38.95
11.93
5.48
22.02
-11.73
Adjustment
-24.07
-20.68
-24.36
-4.04
-12.10
-8.77
-14.65
-12.25
-11.48
3.56
Changes in Working Capital
-0.47
-60.77
8.93
-9.03
3.72
-63.17
24.36
-12.28
-59.85
-42.49
Cash after chg. in Working capital
18.14
-19.22
24.69
3.64
24.05
-32.99
21.64
-19.04
-49.31
-50.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.88
-9.56
-9.85
-12.29
-9.50
-2.99
0.00
-5.68
0.00
-7.17
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