PBT
48.10
64.03
95.29
52.80
34.30
38.64
37.42
27.39
40.14
27.63
Adjustment
94.00
91.01
116.88
144.76
97.31
69.59
65.92
65.93
75.19
68.50
Changes in Working Capital
3.89
-14.20
4.14
-33.18
16.11
-15.60
-5.89
40.14
-53.64
46.35
Cash after chg. in Working capital
145.99
140.84
216.31
164.38
147.72
92.64
97.46
133.46
61.68
142.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
-34.16
3.36
-34.21
-34.33
-31.88
Tax Paid
-14.39
-18.73
-14.10
-11.84
-5.81
-7.54
-1.26
-8.68
0.00
-5.77
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
-0.92
-34.30
-12.38
0.00
0.00