PBT
83.54
58.03
52.13
56.72
39.67
31.17
33.70
69.59
74.93
60.37
Adjustment
20.30
31.34
32.84
35.24
29.40
32.62
29.64
17.11
17.43
18.10
Changes in Working Capital
-0.60
16.61
6.42
-18.70
-14.28
-36.17
-5.25
-21.47
-16.27
2.45
Cash after chg. in Working capital
103.24
105.99
91.39
73.26
54.78
27.62
58.09
65.24
76.09
80.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.88
-15.47
-14.45
-14.82
-10.68
-8.28
-6.27
-22.85
-28.07
-19.40
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