PBT
79.15
49.71
45.33
40.85
24.46
23.60
22.55
19.27
9.12
6.36
Adjustment
6.59
4.62
5.95
5.34
7.13
5.74
6.91
8.25
7.47
6.58
Changes in Working Capital
-85.80
-30.64
-11.95
-12.42
9.31
-30.07
-1.24
-5.34
-6.45
-8.13
Cash after chg. in Working capital
-0.05
23.70
39.33
33.76
40.90
-0.72
28.21
22.18
10.14
4.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.50
-12.50
-11.59
-11.69
-7.72
-8.18
-11.01
-4.99
-3.49
-1.09
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