PBT
15.98
1.23
-0.87
1.16
1.75
9.07
10.97
5.62
3.85
0.27
Adjustment
22.42
27.01
28.78
28.76
26.83
28.46
26.29
30.59
30.54
31.85
Changes in Working Capital
-31.46
-13.13
2.43
-8.82
9.69
-24.11
9.09
-10.58
-2.12
-6.36
Cash after chg. in Working capital
6.95
15.11
30.35
21.11
38.27
13.42
46.34
25.63
32.27
25.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.37
1.44
-1.74
-0.92
-0.88
-2.45
-2.36
-1.16
-0.75
-0.27
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