PBT
61.01
78.31
47.47
39.12
38.55
19.16
32.40
23.42
27.59
37.94
Adjustment
0.30
-2.73
3.53
8.17
7.43
8.30
-2.12
-1.88
-4.82
-0.74
Changes in Working Capital
-13.06
-43.58
16.37
-9.29
-54.98
26.57
-13.40
-12.57
11.09
-7.96
Cash after chg. in Working capital
48.25
32.00
67.37
38.00
-9.00
54.03
16.89
8.96
33.86
29.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.12
-19.07
-13.47
-9.14
-9.73
-5.09
-9.76
-7.13
-7.73
-12.74
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