PBT
21.73
13.02
16.71
7.56
13.14
3.35
5.35
5.88
2.98
7.99
Adjustment
14.36
10.73
9.63
13.48
6.89
7.73
5.09
5.64
7.75
6.19
Changes in Working Capital
-29.12
-10.33
-4.20
14.37
-8.21
-1.38
-4.55
-8.12
2.44
-8.02
Cash after chg. in Working capital
6.97
13.41
22.14
35.41
11.82
9.70
5.90
3.40
13.17
6.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.04
-9.33
4.55
-5.69
-4.46
-3.13
3.98
-4.80
-1.25
-2.38
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