PBT
76.59
66.10
99.77
43.09
62.21
103.16
103.18
89.33
69.82
57.23
Adjustment
50.24
36.57
13.47
60.09
29.22
5.99
-2.78
4.09
-3.53
22.81
Changes in Working Capital
-112.43
5.22
-17.63
95.83
32.54
38.45
2.55
-24.47
-32.97
-52.01
Cash after chg. in Working capital
14.40
107.89
95.61
199.01
123.97
147.60
102.95
68.95
33.32
28.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.57
-23.52
-11.16
-12.29
-19.40
-30.01
-36.27
-23.63
-12.61
-18.22
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