PBT
15.54
20.54
9.22
6.99
9.48
6.72
10.88
7.67
5.36
5.94
Adjustment
-4.90
-2.48
-0.75
-1.46
-5.81
-4.31
-10.30
-0.39
-0.14
-2.07
Changes in Working Capital
-10.33
3.45
-8.22
-5.38
-2.57
4.64
-6.83
5.08
0.25
3.43
Cash after chg. in Working capital
0.32
21.51
0.25
0.15
1.09
7.06
-6.25
12.36
5.47
7.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.72
-0.07
-0.59
-0.47
-0.98
-0.97
-3.30
-1.95
-2.32
-1.91
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