PBT
28.65
26.98
39.05
20.63
15.31
0.00
0.04
-2.79
0.71
Adjustment
16.32
14.24
11.91
6.83
6.47
0.00
2.15
0.45
0.53
Changes in Working Capital
-16.38
-10.06
-9.43
3.16
-5.75
0.00
-15.92
1.54
-3.32
Cash after chg. in Working capital
28.59
31.16
41.53
30.62
16.03
0.00
-13.73
-0.81
-2.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.72
-13.68
-5.53
-1.17
-4.83
0.00
0.00
-0.18
-0.02
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