PBT
15.02
3.39
0.28
29.13
33.99
10.78
2.63
13.71
47.34
24.81
Adjustment
28.19
28.01
26.08
25.74
31.86
31.43
28.07
25.56
22.99
37.20
Changes in Working Capital
7.65
1.52
14.39
-12.20
-15.02
-18.88
35.67
4.46
-30.62
-7.70
Cash after chg. in Working capital
50.86
32.92
40.75
42.67
50.83
23.32
66.37
43.73
39.70
54.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.80
0.70
-1.03
-8.31
-7.08
-4.73
-1.87
-2.77
-12.40
-3.48
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