PBT
3.20
63.89
73.15
55.83
40.52
43.67
43.46
56.16
48.68
34.67
Adjustment
139.57
136.44
107.46
95.01
99.87
82.20
66.43
60.30
44.70
37.00
Changes in Working Capital
-114.47
-126.94
-65.55
-11.41
4.66
-81.18
-94.46
-57.58
-27.70
-74.89
Cash after chg. in Working capital
28.30
73.39
115.06
139.43
145.05
44.69
15.43
58.88
65.69
-3.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.68
-29.22
-20.40
-17.27
-16.15
-14.28
-19.63
-32.15
-26.21
-14.02
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
0.94
0.50
-1.48
-0.59