PBT
28.40
10.88
6.48
9.06
11.01
9.74
5.02
4.00
1.41
1.27
Adjustment
4.27
4.12
5.28
5.69
2.78
2.69
3.40
1.62
2.07
1.61
Changes in Working Capital
-3.68
-3.90
2.37
-12.85
-3.39
-9.93
1.08
-3.87
1.51
-2.86
Cash after chg. in Working capital
29.00
11.10
14.12
1.90
10.41
2.50
9.50
1.75
4.99
0.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.70
-2.41
-2.09
-2.41
-3.83
-2.97
-1.95
-1.20
-0.36
-0.44
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