PBT
9.99
14.00
18.12
13.43
12.29
18.72
11.33
8.80
7.43
6.20
Adjustment
-3.72
-0.01
-3.76
-2.52
-3.72
-1.19
-0.86
-0.60
-0.18
-0.15
Changes in Working Capital
49.61
-29.66
-11.15
-13.05
29.61
-10.60
-4.34
1.96
-9.09
-12.16
Cash after chg. in Working capital
55.88
-15.66
3.21
-2.13
38.18
6.93
6.13
10.15
-1.84
-6.11
Interest Paid
-0.05
-0.08
-0.08
-0.03
-0.07
-0.07
-0.04
-0.22
-0.03
-0.01
Tax Paid
-4.64
-5.41
-5.84
-4.91
-4.00
-6.38
-3.85
-2.87
-2.42
-1.89
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