PBT
79.67
46.00
34.70
41.05
25.62
30.04
31.48
12.71
0.01
Adjustment
8.88
24.43
9.09
13.11
12.74
14.36
16.78
15.02
0.00
Changes in Working Capital
-50.58
-36.74
44.77
4.97
-19.30
-11.17
39.89
-7.96
-0.96
Cash after chg. in Working capital
37.96
33.69
88.55
59.13
19.06
33.23
88.15
19.76
-0.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.53
-16.61
-2.60
-6.85
-5.23
-8.91
-5.99
-4.83
0.00
Other Direct Exp. Paid
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