PBT
173.21
140.46
113.36
122.68
100.14
92.83
59.29
28.41
26.29
32.90
Adjustment
-32.02
-61.53
2.08
-22.50
-25.40
-26.87
-8.42
-2.29
-2.17
15.86
Changes in Working Capital
-36.79
-35.76
22.36
-30.69
-4.15
33.38
-37.74
-30.43
22.06
40.20
Cash after chg. in Working capital
104.40
43.18
137.80
69.48
70.59
99.34
13.12
-4.31
46.18
88.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.82
-23.56
-30.01
-37.00
-28.05
-21.25
-14.32
-5.87
-6.58
-9.76
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