PBT
9.84
16.07
14.95
19.88
23.16
16.66
13.12
12.29
8.20
9.57
Adjustment
8.80
8.31
5.16
5.10
-1.73
0.69
1.23
1.68
2.35
2.32
Changes in Working Capital
-6.04
-0.08
-9.38
-6.51
0.62
-0.75
3.97
-1.14
3.00
0.62
Cash after chg. in Working capital
12.61
24.29
10.73
18.47
22.05
16.60
18.32
12.84
13.55
12.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.02
-5.45
-7.62
-7.91
-7.57
-5.35
-4.20
-3.04
-3.35
-3.71
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
-0.12