PBT
174.53
102.65
68.55
203.32
174.99
131.00
93.48
39.82
13.27
33.52
Adjustment
36.89
29.97
38.54
34.73
18.45
18.32
19.05
17.36
11.11
21.37
Changes in Working Capital
-157.39
-21.96
-82.57
90.12
-58.73
-62.61
-13.06
0.53
5.87
-2.53
Cash after chg. in Working capital
54.03
110.65
24.53
328.17
134.71
86.71
99.48
57.71
30.26
52.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-48.86
-23.83
-19.41
-67.35
-53.12
-44.86
-10.08
-3.81
0.62
-2.79
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