PBT
5.52
6.22
15.97
0.31
-3.85
-45.70
-14.26
2.72
30.69
44.44
Adjustment
49.38
51.25
46.87
91.08
33.31
70.83
60.90
65.98
67.47
64.94
Changes in Working Capital
-46.32
-37.06
39.83
-37.35
4.35
39.85
31.64
-36.53
-0.94
-35.18
Cash after chg. in Working capital
8.59
20.42
102.67
54.04
33.81
64.98
78.28
32.17
97.22
74.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.83
-1.01
-3.36
-0.03
-0.41
-0.08
-0.16
-3.21
-10.70
-5.59
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