PBT
37.48
28.61
26.12
22.55
20.04
0.72
-9.06
-25.75
-36.20
-43.73
Adjustment
34.23
38.36
37.86
40.92
45.32
47.22
55.66
56.73
54.84
52.00
Changes in Working Capital
-55.33
-52.40
-2.72
-14.23
-11.09
2.94
-16.31
-0.60
-3.91
0.65
Cash after chg. in Working capital
16.38
14.58
61.25
49.24
54.27
50.88
30.29
30.38
14.73
8.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.52
0.00
0.00
0.00
0.14
-0.14
0.00
0.00
0.00
0.75
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
-4.40
0.00
2.90
3.08
12.04
0.00