PBT
23.14
48.23
57.05
38.03
22.77
15.84
13.48
0.58
15.45
37.06
Adjustment
27.76
29.75
29.48
28.75
30.90
25.21
15.06
15.41
17.48
16.41
Changes in Working Capital
-2.52
-2.41
12.82
9.84
-8.98
-2.85
17.15
0.61
-17.11
-1.23
Cash after chg. in Working capital
48.38
75.57
99.35
76.61
44.68
38.20
45.70
16.60
15.83
52.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.19
-16.91
-21.60
-6.56
-3.76
-2.01
-3.55
-1.86
-9.77
-6.87
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
-5.46
0.00
0.00
0.00