PBT
24.11
37.49
29.22
14.48
5.05
11.29
13.06
10.06
5.21
6.60
Adjustment
19.45
18.42
16.94
13.81
15.00
13.28
8.23
6.55
6.45
5.95
Changes in Working Capital
-2.82
-15.57
-28.46
-8.56
2.82
3.40
-8.89
-3.33
0.90
-8.73
Cash after chg. in Working capital
40.73
40.34
17.70
19.73
22.87
27.96
12.40
13.28
12.57
3.82
Interest Paid
-9.58
-9.32
-8.45
-5.85
-7.20
-6.82
-3.40
-2.86
-2.91
-2.45
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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