PBT
48.72
51.88
33.06
31.17
19.68
13.91
9.99
6.17
4.19
5.31
Adjustment
28.99
25.85
12.01
14.29
11.04
8.95
8.87
7.38
6.24
-0.42
Changes in Working Capital
5.54
-40.73
-14.69
-11.60
-14.22
-14.12
3.90
-9.32
-3.19
-10.87
Cash after chg. in Working capital
83.25
37.00
30.37
33.86
16.50
8.74
22.76
4.23
7.24
-5.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.35
-8.54
-11.02
-7.61
-5.43
-3.02
-2.88
-1.21
-0.99
-1.29
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.23
0.03
0.00