PBT
11.16
10.60
9.74
6.75
7.51
8.66
10.63
11.28
7.00
3.55
Adjustment
11.09
9.13
8.82
8.48
7.75
7.00
6.36
0.53
0.56
0.48
Changes in Working Capital
-2.57
2.26
-1.78
-12.67
-0.24
-2.26
-0.53
-17.63
21.09
0.52
Cash after chg. in Working capital
19.69
21.99
16.79
2.56
15.02
13.40
16.46
-5.83
28.65
4.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.08
-1.95
-1.74
-1.24
-1.26
-1.93
-2.42
-1.39
-1.36
-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
0.00
0.00
0.00
0.00
0.00
0.00