PBT
37.06
12.04
50.66
46.62
26.09
20.02
22.50
25.38
27.01
26.41
Adjustment
33.37
34.30
34.07
35.95
43.92
40.44
41.30
43.82
39.88
34.60
Changes in Working Capital
-82.71
8.45
-28.31
-2.53
-2.51
49.22
-4.18
-41.31
-56.81
-30.66
Cash after chg. in Working capital
-12.29
54.79
56.42
80.04
67.50
109.68
59.61
27.89
10.09
30.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.31
-4.96
-14.58
-9.54
-4.75
-4.05
-7.22
-8.70
-7.75
-5.48
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