PBT
78.31
47.47
39.12
38.55
19.16
32.40
23.42
27.59
37.94
31.86
Adjustment
-2.59
3.53
8.17
7.43
8.30
-2.12
-1.88
-4.82
-0.74
-1.41
Changes in Working Capital
-43.73
16.37
-9.29
-54.98
26.57
-13.40
-12.57
11.09
-7.96
-0.66
Cash after chg. in Working capital
32.00
67.37
38.00
-9.00
54.03
16.89
8.96
33.86
29.23
29.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.07
-13.47
-9.14
-9.73
-5.09
-9.76
-7.13
-7.73
-12.74
-11.00
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