PBT
27.28
15.62
6.20
9.98
8.22
7.31
6.43
4.72
3.29
2.73
Adjustment
2.58
1.93
7.06
4.46
4.53
4.53
4.91
4.36
5.26
5.09
Changes in Working Capital
-20.14
-15.53
-4.46
0.12
-0.89
1.60
-2.34
-4.12
1.31
0.38
Cash after chg. in Working capital
9.72
2.02
8.80
14.57
11.85
13.44
8.99
4.95
9.85
8.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.76
-3.32
-1.77
-2.36
-2.60
-2.44
-2.30
-1.65
-1.43
-1.02
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
-0.49
0.00
0.00
0.51
0.51
0.29
0.21