PBT
61.20
61.66
55.52
112.80
84.24
25.54
93.52
101.31
35.02
42.40
Adjustment
45.99
56.85
41.31
55.87
35.22
33.58
39.28
29.95
18.80
12.55
Changes in Working Capital
-14.48
25.60
12.87
-22.11
-49.63
-20.94
1.99
16.03
-36.12
1.86
Cash after chg. in Working capital
92.70
144.10
109.70
146.56
69.84
38.19
134.79
147.28
17.70
56.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.23
-9.04
-11.90
-35.73
-22.74
-3.76
-24.21
-19.69
-10.35
-9.78
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