PBT
94.61
160.11
119.91
73.51
60.05
91.95
9.89
91.35
87.36
74.14
Adjustment
42.21
30.59
28.11
32.40
47.48
23.50
34.37
33.14
26.35
17.59
Changes in Working Capital
-34.06
-185.81
76.00
66.94
-54.31
-36.90
164.21
-80.31
-48.71
-26.09
Cash after chg. in Working capital
102.76
4.90
224.02
172.85
53.22
78.56
208.47
44.18
64.99
65.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.10
-72.96
-36.64
-22.26
-14.99
-21.89
-5.04
-31.02
-12.90
-13.86
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