PBT
12.81
20.26
6.94
11.07
8.29
7.18
15.33
12.11
6.85
8.63
Adjustment
4.25
-4.85
1.74
2.35
2.62
3.42
2.53
2.43
1.21
0.59
Changes in Working Capital
13.50
1.54
4.36
-10.69
8.83
3.15
-2.48
-5.09
-0.75
1.02
Cash after chg. in Working capital
30.56
16.95
13.04
2.74
19.74
13.75
15.37
9.45
7.32
10.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.10
-4.75
-3.21
-2.17
-1.97
-2.30
-4.77
-3.06
-2.39
-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