PBT
-25.44
-13.38
-37.96
-36.17
-2.89
-12.15
8.21
0.57
-8.22
5.57
Adjustment
15.59
29.54
26.65
31.67
32.64
37.62
39.17
43.83
38.23
50.02
Changes in Working Capital
10.74
-15.58
10.67
54.37
3.62
12.59
-5.12
21.28
46.66
-20.14
Cash after chg. in Working capital
0.89
0.59
-0.65
49.87
33.36
38.06
42.26
65.67
76.66
35.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.98
-1.52
-0.34
2.46
4.34
0.20
-0.05
-0.47
-1.50
-0.11
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
7.29
0.00
0.00
-1.15
-0.16
9.47
4.92
0.00
0.00
0.00