PBT
51.20
21.56
10.47
14.10
13.08
19.32
4.18
8.26
7.75
8.23
Adjustment
17.64
22.81
19.48
17.21
15.87
18.47
15.06
17.04
15.96
13.74
Changes in Working Capital
-25.66
-10.64
-12.40
0.15
-0.71
-22.33
-5.48
4.47
-2.78
-6.31
Cash after chg. in Working capital
43.18
33.73
17.54
31.46
28.24
15.46
13.75
29.77
20.93
15.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.68
-5.30
-2.25
-2.74
-2.47
-2.92
-0.60
-1.82
-1.85
-1.53
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