PBT
13.24
4.44
18.04
5.54
2.20
0.78
13.18
-0.09
2.30
-6.34
Adjustment
-7.13
-3.33
-4.57
3.72
-2.39
-2.46
-5.32
2.76
-0.57
2.76
Changes in Working Capital
37.07
-73.06
16.63
36.89
1.99
47.61
2.72
27.16
-18.24
8.55
Cash after chg. in Working capital
43.17
-71.95
30.10
46.15
1.80
45.94
10.58
29.83
-16.51
4.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-3.46
-2.47
Tax Paid
-2.68
-0.87
-2.50
0.80
-0.65
-1.60
-1.78
1.54
0.23
-1.04
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