PBT
85.29
87.20
101.30
35.77
32.55
33.93
12.56
6.55
0.36
3.47
Adjustment
33.97
40.34
39.40
38.05
38.55
42.91
49.01
4.69
7.14
7.07
Changes in Working Capital
-28.29
-93.13
-32.49
39.73
27.64
-59.88
-57.04
0.81
1.11
-8.73
Cash after chg. in Working capital
90.96
34.41
108.21
113.55
98.74
16.96
4.54
12.06
8.61
1.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.49
-24.58
-17.31
5.41
-8.04
-7.36
-11.29
-1.22
-0.32
-0.37
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