PBT
11.89
14.83
16.41
13.80
5.82
4.32
4.35
3.25
2.60
1.20
Adjustment
13.89
11.31
9.19
9.42
9.94
6.14
5.10
5.49
5.55
5.94
Changes in Working Capital
-14.23
-0.55
-15.43
-7.64
-10.35
8.16
-2.75
-3.78
6.06
-1.42
Cash after chg. in Working capital
11.55
25.59
10.17
15.58
5.41
18.62
6.71
4.97
14.21
5.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.20
-3.60
-3.50
-2.41
-1.02
-0.69
-0.91
-0.68
-0.53
-0.25
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