PBT
57.12
100.34
101.64
69.22
40.37
33.21
18.80
74.64
51.24
68.29
Adjustment
53.08
52.00
47.49
59.47
62.21
65.67
44.15
34.82
31.90
26.65
Changes in Working Capital
-19.85
-43.60
-31.17
48.85
9.00
-86.60
65.08
-137.75
1.64
-43.78
Cash after chg. in Working capital
90.34
108.75
117.95
177.54
111.59
12.28
128.03
-28.29
84.78
51.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.31
-37.84
-29.96
-24.82
-22.34
-4.72
-6.71
-25.38
-14.27
-23.41
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