PBT
92.05
131.07
145.84
134.07
94.08
76.13
81.92
72.88
75.73
68.81
Adjustment
-27.57
-40.64
-47.09
-47.39
-11.06
-7.49
-11.39
-14.10
-7.94
13.04
Changes in Working Capital
-33.94
4.34
-2.66
-6.42
5.77
15.49
2.02
-1.95
-0.99
-17.79
Cash after chg. in Working capital
30.55
94.76
96.09
80.26
88.79
84.13
72.56
56.83
66.80
64.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.58
-34.35
-43.84
-34.88
-33.22
-26.32
-19.55
-15.96
-27.88
-21.53
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00