PBT
16.53
11.89
19.04
16.51
15.70
14.99
17.64
16.40
15.28
25.52
Adjustment
4.00
4.23
7.40
7.64
6.82
4.86
2.54
0.82
3.70
2.98
Changes in Working Capital
-11.06
-1.85
11.39
1.06
-2.66
-5.95
-4.18
0.00
-1.80
-5.64
Cash after chg. in Working capital
9.47
14.27
37.84
25.21
19.86
13.90
15.99
17.21
17.18
22.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.85
-4.25
-8.77
-4.34
-3.44
-4.47
-2.39
-3.73
-4.28
-9.24
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