PBT
30.63
25.37
26.08
23.77
28.95
20.46
9.27
14.36
3.49
10.74
Adjustment
-31.34
-24.37
-21.36
-20.16
-21.57
-16.61
-8.60
-15.15
-4.15
-11.95
Changes in Working Capital
-0.11
42.88
20.50
16.04
-31.28
-3.21
-3.39
-2.44
1.56
1.31
Cash after chg. in Working capital
-0.82
43.88
25.21
19.65
-23.91
0.64
-2.72
-3.24
0.90
0.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.39
-5.76
-5.83
-4.78
-6.28
-4.51
-0.55
-0.71
0.61
-1.54
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