PBT
154.53
157.20
87.05
109.66
70.12
52.89
60.05
58.12
57.12
29.54
Adjustment
10.25
9.09
8.38
8.33
9.54
11.41
11.62
1.98
0.50
2.17
Changes in Working Capital
-173.31
-119.86
-126.65
-47.27
-6.27
-64.35
-99.72
-56.42
32.22
6.06
Cash after chg. in Working capital
-8.53
46.43
-31.22
70.72
73.39
-0.06
-28.04
3.68
89.84
37.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.89
-39.53
-22.07
-27.60
-17.65
-18.87
-18.52
-20.60
-23.99
-14.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.49
-2.26
Extra & Other Items
9.21
0.29
-5.09
-5.73
-4.79
-2.62
-2.49
0.00
0.00
-0.33