PBT
15.63
21.06
16.76
24.01
4.08
12.48
-0.70
0.08
5.70
12.64
Adjustment
5.74
3.32
-9.39
-12.23
0.74
-2.82
1.90
4.19
6.12
0.06
Changes in Working Capital
-20.74
47.14
-19.87
-14.34
17.88
-40.72
9.59
18.74
-32.62
0.27
Cash after chg. in Working capital
0.63
71.52
-12.50
-2.55
22.69
-31.07
10.79
23.01
-20.80
12.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.96
-7.17
-9.31
-5.34
-4.82
-3.46
-1.39
-1.49
-2.11
-2.80
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