PBT
6.93
16.10
119.94
7.82
7.86
65.74
27.31
65.71
12.22
29.16
Adjustment
-7.85
-10.26
-103.73
-2.47
-14.48
-73.11
-35.66
-63.90
-20.42
-31.65
Changes in Working Capital
-5.83
-6.69
0.04
3.49
-0.15
9.82
-5.47
11.13
-16.56
-9.22
Cash after chg. in Working capital
-6.76
-0.85
16.25
8.84
-6.77
2.45
-13.82
12.93
-24.76
-11.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.05
-2.67
-14.02
-0.19
0.65
-12.98
-6.07
-15.14
-5.00
-4.87
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
-0.09