PBT
18.69
7.92
-38.28
-23.25
27.27
21.21
25.63
11.41
26.50
10.78
Adjustment
19.72
22.02
43.91
49.89
9.50
10.85
1.71
4.45
2.50
3.18
Changes in Working Capital
-13.48
5.24
13.72
17.47
-1.64
-3.56
0.67
-24.00
-12.27
9.74
Cash after chg. in Working capital
24.93
35.17
19.35
44.11
35.13
28.51
28.01
-8.15
16.72
23.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-5.00
-7.00
-6.00
-2.00
-0.03
-0.17
-0.10
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