PBT
33.99
10.78
2.63
13.71
47.34
24.81
12.97
10.25
4.59
17.43
Adjustment
31.86
31.43
28.07
25.56
22.99
37.20
40.41
39.80
44.63
41.48
Changes in Working Capital
-2.59
-18.88
35.67
4.46
-30.62
-7.70
-9.18
-1.27
7.53
-0.96
Cash after chg. in Working capital
63.26
23.32
66.37
43.73
39.70
54.31
44.21
48.78
56.75
57.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.08
-4.73
-1.87
-2.77
-12.40
-3.48
-2.59
-1.85
-2.50
-2.19
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