PBT
19.45
37.63
40.05
52.24
50.07
20.20
25.32
-4.44
25.33
21.70
Adjustment
40.56
44.59
58.14
73.73
88.25
100.37
74.96
61.48
76.72
94.20
Changes in Working Capital
51.97
77.55
84.44
57.02
-87.66
56.97
-0.02
-99.59
-35.85
8.23
Cash after chg. in Working capital
111.98
159.77
182.63
182.99
50.66
177.54
100.26
-42.54
66.20
124.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.93
-12.67
-18.09
-25.59
-8.21
-15.71
-5.17
-3.32
-7.48
-8.90
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
-0.35
-0.20
0.00
0.00
-0.04