PBT
40.23
61.08
60.06
50.36
46.67
46.00
47.69
46.76
49.57
40.16
Adjustment
35.49
12.15
10.27
22.25
20.52
22.93
10.41
17.11
19.61
14.06
Changes in Working Capital
-26.82
-71.81
-36.92
-8.16
-10.61
-4.30
-28.52
-6.23
-15.72
12.81
Cash after chg. in Working capital
48.91
1.41
33.42
64.45
56.58
64.63
29.59
57.63
53.46
67.03
Interest Paid
0.00
0.00
0.00
0.00
-9.42
-10.01
-9.13
-8.89
-6.11
-5.00
Tax Paid
-9.22
-14.00
-13.50
-16.30
-12.79
-15.07
-12.13
-14.12
-12.76
-4.47
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