PBT
20.18
41.69
10.25
-15.23
16.17
4.05
6.47
10.10
9.10
11.50
Adjustment
27.01
5.08
39.73
49.41
54.20
57.89
59.32
64.07
30.29
17.83
Changes in Working Capital
24.09
-27.32
-18.14
48.34
-82.06
-53.89
-14.15
-11.80
-15.40
20.20
Cash after chg. in Working capital
71.28
19.44
31.84
82.52
-11.69
8.05
51.64
62.37
23.99
49.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.94
7.13
-7.83
6.84
-1.32
-6.33
-4.04
-3.81
-2.76
-8.24
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
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00