PBT
68.55
49.89
47.02
22.83
24.18
20.10
11.87
13.53
18.25
14.56
Adjustment
-2.61
0.40
-1.10
-2.43
-2.23
-1.13
0.35
-1.49
-2.66
-2.63
Changes in Working Capital
0.65
-24.74
-9.13
-1.71
0.51
-15.21
10.29
4.85
-16.21
6.20
Cash after chg. in Working capital
66.58
25.55
36.79
18.69
22.45
3.76
22.51
16.89
-0.62
18.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
-0.03
-0.07
Tax Paid
-15.85
-14.08
-11.12
-5.44
-7.67
-5.33
-2.58
-4.55
-6.16
-5.24
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