PBT
45.67
42.70
27.63
12.70
40.23
61.08
60.06
50.36
46.67
46.00
Adjustment
19.77
58.95
39.27
39.65
35.49
12.15
10.27
22.25
20.52
22.93
Changes in Working Capital
19.28
-38.87
-6.26
52.40
-26.82
-71.81
-36.92
-8.16
-10.61
-4.30
Cash after chg. in Working capital
84.71
62.78
60.64
104.74
48.91
1.41
33.42
64.45
56.58
64.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-9.42
-10.01
Tax Paid
-9.99
16.26
-7.86
-1.58
-9.22
-14.00
-13.50
-16.30
-12.79
-15.07
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