PBT
29.62
14.76
15.64
20.58
12.53
18.57
24.48
21.22
13.55
4.42
Adjustment
1.82
-10.55
-11.94
-10.56
-3.91
-2.12
-3.13
-2.84
-1.93
-2.28
Changes in Working Capital
-34.72
-2.13
5.45
-6.95
-7.78
-2.25
2.68
-27.84
-5.61
-19.89
Cash after chg. in Working capital
-3.28
2.09
9.15
3.07
0.84
14.20
24.04
-9.46
6.02
-17.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.12
-2.79
-2.95
-3.96
-4.01
-3.82
-6.67
-4.85
-2.45
-3.04
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