PBT
3.22
9.01
6.11
6.34
23.14
48.23
57.05
38.03
22.77
15.84
Adjustment
42.47
35.87
32.54
26.98
27.76
29.75
29.48
28.75
30.90
25.21
Changes in Working Capital
-7.53
-3.87
5.23
-2.15
-2.52
-2.41
12.82
9.84
-8.98
-2.85
Cash after chg. in Working capital
38.16
41.01
43.88
31.17
48.38
75.57
99.35
76.61
44.68
38.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.69
-2.07
-3.42
-1.08
-12.19
-16.91
-21.60
-6.56
-3.76
-2.01
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