PBT
45.09
31.42
37.10
29.29
23.98
19.28
12.11
15.18
6.16
0.00
Adjustment
11.41
4.38
3.01
-0.40
-2.03
0.22
1.67
3.04
2.51
0.00
Changes in Working Capital
4.58
-14.38
-4.34
1.95
2.37
-8.22
-4.04
-8.24
-2.93
0.00
Cash after chg. in Working capital
61.08
21.42
35.77
30.84
24.32
11.28
9.74
9.98
5.74
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.36
-6.75
-6.35
-4.76
-5.39
-2.70
0.27
-1.80
-1.20
0.00
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