PBT
105.48
81.87
59.33
52.62
35.18
43.08
18.68
36.39
23.41
21.43
Adjustment
35.64
36.57
33.51
33.60
27.17
16.87
27.14
23.87
18.66
13.61
Changes in Working Capital
-46.63
-60.41
-10.31
-57.13
-61.13
4.19
-2.49
-27.96
-19.03
-15.88
Cash after chg. in Working capital
94.49
58.03
82.53
29.09
1.23
64.14
43.32
32.30
23.05
19.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.36
-19.39
-13.60
-9.91
-8.66
-10.87
-5.84
-13.70
-12.54
-6.43
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