PBT
6.36
13.40
12.03
6.40
5.74
4.84
3.98
2.78
Adjustment
17.69
14.81
12.22
10.20
10.20
8.33
5.30
2.41
Changes in Working Capital
3.28
-28.27
-9.22
-6.28
-13.15
-4.14
-6.27
-6.97
Cash after chg. in Working capital
27.33
-0.06
15.03
10.32
2.79
9.03
3.01
-1.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.78
-5.79
-2.93
-2.15
-2.00
-1.15
-0.93
-0.25
Other Direct Exp. Paid
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