PBT
19.51
14.74
14.58
20.26
13.39
0.00
0.00
38.68
26.81
14.83
Adjustment
-20.61
-2.93
2.76
-6.19
-5.16
0.00
0.00
2.13
5.25
5.72
Changes in Working Capital
15.09
-32.63
-45.58
-22.16
-8.40
0.00
0.00
106.33
-45.97
-38.19
Cash after chg. in Working capital
13.99
-20.82
-28.25
-8.08
-0.17
0.00
0.00
147.15
-13.91
-17.65
Interest Paid
0.00
0.00
0.00
-0.19
0.00
0.00
0.00
-1.37
-1.02
-1.73
Tax Paid
-1.08
-3.20
-4.71
-2.49
-2.38
0.00
0.00
-4.03
-0.42
-1.48
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