PBT
38.96
29.73
47.61
140.19
72.02
16.35
57.57
19.51
10.86
25.42
Adjustment
97.36
87.21
64.46
68.61
61.88
73.48
93.10
114.21
115.27
120.78
Changes in Working Capital
-7.30
-26.81
49.80
-145.23
-57.15
45.27
65.45
6.60
-12.57
5.56
Cash after chg. in Working capital
129.02
90.12
161.87
63.57
76.75
135.10
216.12
140.32
113.56
151.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.19
-11.05
-16.70
-43.44
-22.55
-2.66
-10.76
-3.04
-7.68
-11.51
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