PBT
86.07
75.25
62.40
50.03
35.30
33.06
37.62
38.51
26.05
33.59
Adjustment
9.57
12.50
11.57
12.24
13.07
11.74
4.28
2.92
9.53
3.24
Changes in Working Capital
-10.76
-10.15
-6.01
-0.13
-4.46
-6.33
0.17
-18.82
-9.68
-19.10
Cash after chg. in Working capital
84.88
77.60
67.96
62.14
43.91
38.47
42.07
22.61
25.90
17.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.40
-14.25
-10.85
-9.55
-5.16
-7.00
-7.96
-8.56
-7.23
-9.39
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
-1.26
-0.98
-0.83
-0.75
-0.78
-0.01
0.00
-0.53
-0.39
0.03