PBT
20.75
20.68
23.11
27.49
24.74
23.99
8.81
0.57
4.63
1.14
Adjustment
2.52
3.39
3.80
6.20
4.76
6.14
6.71
6.63
6.11
5.40
Changes in Working Capital
-4.68
-15.06
3.76
-9.42
-6.82
-19.74
-4.11
-2.10
-7.96
-10.03
Cash after chg. in Working capital
18.59
9.02
30.67
24.27
22.67
10.38
11.41
5.10
2.78
-3.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.24
-5.12
-7.17
-6.97
-6.59
-1.14
-0.21
0.09
-0.18
0.46
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