PBT
85.65
43.78
33.91
23.21
12.40
9.37
4.63
0.88
1.89
Adjustment
-21.03
-3.27
-2.44
0.47
1.06
1.59
1.01
0.44
0.60
Changes in Working Capital
149.59
28.61
21.30
6.32
6.12
2.44
2.81
2.78
7.47
Cash after chg. in Working capital
214.20
69.13
52.78
30.00
19.57
13.40
8.44
4.10
9.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.74
-9.51
-8.26
-8.06
-4.47
-3.21
-1.33
-0.34
-0.47
Other Direct Exp. Paid
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