PBT
81.27
88.63
102.72
86.51
64.05
49.08
39.96
48.57
41.20
37.05
Adjustment
62.33
46.22
34.26
35.51
31.10
24.20
12.62
15.10
6.52
9.72
Changes in Working Capital
-17.18
-37.83
38.87
-99.63
-19.62
-13.42
32.72
-40.43
-7.74
-8.85
Cash after chg. in Working capital
126.42
97.01
175.85
22.39
75.54
59.87
85.29
23.24
39.98
37.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.00
-18.19
-24.14
-19.87
-14.97
-12.53
-14.01
-13.92
-13.62
0.00
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