PBT
150.57
111.31
95.17
95.91
40.69
22.38
35.26
50.06
11.24
19.07
Adjustment
97.02
76.75
79.63
69.92
63.37
68.07
71.77
46.01
16.31
9.46
Changes in Working Capital
-365.08
61.09
3.73
-47.15
-8.63
35.69
-84.47
-55.99
-24.20
-39.10
Cash after chg. in Working capital
-117.48
249.15
178.52
118.68
95.43
126.14
22.56
40.08
3.36
-10.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-28.33
0.00
0.00
Tax Paid
-37.18
-30.50
-16.28
-21.86
-7.50
-3.30
0.00
-7.65
-1.55
-2.17
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