PBT
22.00
21.46
21.85
5.83
18.13
13.67
5.74
3.55
3.36
5.36
Adjustment
17.68
15.47
12.94
16.44
18.09
13.37
11.58
10.40
5.13
6.04
Changes in Working Capital
6.92
-15.41
-0.88
7.21
-5.24
-18.41
-5.70
-2.31
-2.42
-2.75
Cash after chg. in Working capital
46.61
21.52
33.91
29.47
30.97
8.63
11.61
11.64
6.07
8.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.57
-5.66
-7.20
-2.49
-6.14
-2.61
-1.57
-0.34
-0.68
-1.47
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