PBT
89.88
73.68
55.67
70.74
89.51
40.56
7.54
27.04
44.76
22.50
Adjustment
10.81
18.09
17.78
20.71
18.79
6.80
16.13
9.65
-8.85
11.11
Changes in Working Capital
3.94
-20.70
20.33
-33.10
-27.43
14.46
-2.03
-0.73
1.45
26.13
Cash after chg. in Working capital
104.63
71.07
93.78
58.34
80.87
61.82
21.64
35.95
37.36
59.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.64
-20.52
-12.91
-13.34
-28.72
-10.60
-2.97
-8.00
-9.96
-6.09
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