PBT
126.33
118.16
19.45
37.63
40.05
52.24
50.07
20.20
25.32
-4.44
Adjustment
42.36
26.36
48.29
44.59
58.14
73.73
88.25
100.37
74.96
61.48
Changes in Working Capital
-10.30
-56.92
46.41
77.55
84.44
57.02
-87.66
56.97
-0.02
-99.59
Cash after chg. in Working capital
158.39
87.59
114.15
159.77
182.63
182.99
50.66
177.54
100.26
-42.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.38
-26.62
-0.93
-12.67
-18.09
-25.59
-8.21
-15.71
-5.17
-3.32
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
-0.35
-0.20
0.00