PBT
100.44
129.07
119.22
89.74
92.57
82.31
89.20
111.11
99.23
56.95
Adjustment
5.72
6.18
16.04
10.35
15.99
13.70
20.14
-2.87
-2.62
-0.60
Changes in Working Capital
-2.10
-17.34
-13.73
-20.01
-11.88
11.83
-5.92
-10.07
-19.19
-10.47
Cash after chg. in Working capital
104.07
117.91
121.52
80.08
96.68
107.83
103.42
98.17
77.43
45.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.28
-55.30
-25.93
-30.30
-15.69
-29.72
-40.68
-29.99
-28.71
-25.69
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