PBT
135.69
64.88
166.31
66.82
44.59
30.99
30.18
17.19
15.39
9.58
Adjustment
33.02
34.05
34.14
24.93
17.54
21.59
24.63
32.63
37.63
31.22
Changes in Working Capital
-70.68
52.67
-114.61
-1.10
17.87
0.57
-3.90
-11.40
-18.21
-22.38
Cash after chg. in Working capital
98.03
151.60
85.85
90.65
79.99
53.15
50.91
38.42
34.80
18.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.05
-11.53
-35.88
-14.60
-9.46
-6.49
-5.84
-3.00
-3.00
-1.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
-2.54
0.00
-1.56
-1.56
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00