PBT
83.47
97.27
54.09
46.13
34.38
26.14
27.88
26.47
21.37
20.05
Adjustment
28.08
38.33
32.38
33.06
41.40
38.91
28.88
23.21
22.54
16.53
Changes in Working Capital
-6.86
-30.86
-47.81
-13.23
7.89
-19.97
-13.32
1.02
-13.57
-18.57
Cash after chg. in Working capital
104.69
104.74
38.65
65.96
83.66
45.09
43.43
50.70
30.34
18.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.53
-21.75
-11.93
-9.27
-6.87
-6.03
-5.74
-5.92
-4.72
-2.75
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.08
-0.04
-0.02
Extra & Other Items
0.00
0.00
0.00
0.00
-0.01
-0.11
-1.56
0.00
0.00
0.00