PBT
9.01
6.11
6.34
23.14
48.23
57.05
38.03
22.77
15.84
13.48
Adjustment
36.49
32.54
26.98
27.76
29.75
29.48
28.75
30.90
25.21
15.06
Changes in Working Capital
-3.87
5.23
-2.15
-2.52
-2.41
12.82
9.84
-8.98
-2.85
17.15
Cash after chg. in Working capital
41.63
43.88
31.17
48.38
75.57
99.35
76.61
44.68
38.20
45.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.07
-3.42
-1.08
-12.19
-16.91
-21.60
-6.56
-3.76
-2.01
-3.55
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
-5.46