PBT
35.08
26.04
20.54
35.80
18.89
23.51
17.83
17.48
27.07
13.96
Adjustment
11.06
13.43
11.84
10.31
27.10
21.34
24.47
24.04
21.37
28.40
Changes in Working Capital
-35.14
-16.00
-22.71
3.79
-11.75
-14.29
-6.45
-21.41
-31.14
-31.67
Cash after chg. in Working capital
11.01
23.47
9.67
49.90
34.24
30.56
35.84
20.11
17.30
10.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-12.78
-12.60
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
5.03
4.56
0.00