PBT
164.27
128.03
80.48
70.97
48.72
51.88
33.06
31.17
19.68
13.91
Adjustment
20.47
22.96
19.59
26.83
28.99
25.85
12.01
14.29
11.04
8.95
Changes in Working Capital
-27.01
-59.09
-70.82
-1.67
5.54
-40.73
-14.69
-11.60
-14.22
-14.12
Cash after chg. in Working capital
157.73
91.90
29.24
96.13
83.25
37.00
30.37
33.86
16.50
8.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.57
-25.69
-19.14
-17.19
-17.35
-8.54
-11.02
-7.61
-5.43
-3.02
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
-4.24
0.00
-4.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00