PBT
9.73
33.79
24.31
-14.17
15.40
30.87
38.41
21.18
2.95
24.95
Adjustment
38.07
17.22
6.29
34.58
-7.87
-17.14
-25.33
-11.36
-2.10
-22.71
Changes in Working Capital
-36.02
37.61
-49.84
-12.44
24.34
-4.01
-37.74
22.02
-17.55
-38.70
Cash after chg. in Working capital
11.78
88.62
-19.24
7.97
31.87
9.72
-24.66
31.84
-16.71
-36.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.50
-2.83
-1.61
-0.48
-7.30
-7.93
-5.55
-6.71
-4.78
-27.06
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