PBT
15.14
50.03
33.53
11.57
7.45
0.68
-2.25
8.24
2.47
12.13
Adjustment
31.34
23.51
17.65
16.72
16.98
17.85
22.71
16.35
17.20
16.52
Changes in Working Capital
-7.47
-18.03
-17.59
1.28
-20.19
6.29
-12.14
-13.08
3.87
-4.19
Cash after chg. in Working capital
39.02
55.52
33.59
29.56
4.25
24.82
8.32
11.51
23.54
24.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.93
-7.63
-4.87
-3.69
-2.42
-0.06
-0.82
-2.86
-0.46
-2.56
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