PBT
19.92
28.06
10.16
4.53
5.09
7.08
0.44
2.11
0.77
0.55
Adjustment
5.49
6.81
3.90
7.68
7.49
7.56
14.59
11.45
12.40
8.57
Changes in Working Capital
17.52
-18.06
-4.25
-5.57
-6.75
-17.99
-2.95
-3.34
8.28
-4.62
Cash after chg. in Working capital
42.93
16.81
9.81
6.63
5.83
-3.35
12.08
10.21
21.45
4.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.78
-1.92
-1.36
-1.52
-1.58
-1.86
-0.90
-0.15
-0.11
-0.03
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