PBT
132.90
100.06
66.14
86.06
86.81
94.34
88.11
75.07
58.94
28.93
Adjustment
3.87
7.88
6.09
8.72
6.47
8.97
8.84
16.25
15.32
22.51
Changes in Working Capital
76.68
-43.87
97.69
-86.97
-33.78
-10.29
-20.13
34.31
-7.43
-21.97
Cash after chg. in Working capital
213.45
64.07
169.92
7.81
59.50
93.02
76.82
125.63
66.82
29.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.62
-27.17
-18.41
-29.80
-35.41
-38.02
-36.94
-24.57
-23.92
-13.53
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
-17.50
0.00
0.00
4.37
-3.50
0.00
0.00
0.00
0.00
0.00