PBT
44.83
44.26
40.92
20.16
16.37
28.54
21.39
13.19
10.07
7.55
Adjustment
43.50
35.34
33.30
31.03
28.41
25.46
19.93
23.14
23.08
18.24
Changes in Working Capital
-149.76
-12.02
-64.59
27.53
-37.19
2.71
-31.32
5.69
-30.60
2.29
Cash after chg. in Working capital
-61.43
67.59
9.62
78.72
7.59
56.72
10.00
42.02
2.55
28.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.10
-11.44
-2.75
-3.10
-4.40
-4.71
-4.92
-2.82
-1.76
-1.86
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