PBT
38.44
50.33
31.56
38.52
39.45
25.30
17.84
16.51
28.26
30.28
Adjustment
-5.65
-4.90
-4.16
-3.43
-3.72
-2.07
-2.20
-3.54
-1.19
0.06
Changes in Working Capital
16.67
-15.06
45.81
-15.05
-9.09
10.67
2.94
9.05
-25.29
-0.93
Cash after chg. in Working capital
49.46
30.37
73.21
20.04
26.64
33.90
18.58
22.02
1.78
29.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.83
-13.03
-7.10
-11.92
-11.86
-8.99
-6.64
-7.26
-11.75
-10.01
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