PBT
26.04
9.29
103.56
145.82
102.76
129.07
119.22
89.74
92.57
82.31
Adjustment
6.39
2.46
14.06
0.82
3.41
6.18
16.04
10.35
15.99
13.70
Changes in Working Capital
-14.04
27.17
-7.07
-17.18
-2.10
-17.34
-13.73
-20.01
-11.88
11.83
Cash after chg. in Working capital
18.39
38.92
110.55
129.46
104.07
117.91
121.52
80.08
96.68
107.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.03
-7.93
-32.34
-29.17
-33.28
-55.30
-25.93
-30.30
-15.69
-29.72
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