PBT
35.46
37.16
34.67
26.36
23.61
18.73
25.45
25.03
31.24
21.55
Adjustment
4.32
4.37
8.26
6.81
6.59
10.65
8.18
8.20
-2.93
5.35
Changes in Working Capital
-39.01
22.53
-21.30
36.10
-79.03
87.65
-36.17
-58.34
6.42
-5.64
Cash after chg. in Working capital
0.77
64.05
21.63
69.27
-48.83
117.02
-2.55
-25.11
34.73
21.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.22
-9.10
-10.25
-6.79
-7.07
-6.28
-9.93
-9.61
-5.78
-4.09
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