PBT
138.76
96.26
96.41
76.90
50.14
34.63
18.22
8.65
0.83
1.44
Adjustment
76.80
69.06
52.02
40.73
34.93
21.63
15.76
3.10
1.83
2.29
Changes in Working Capital
-116.01
-104.36
-28.66
-35.22
5.74
-31.50
-34.63
-15.99
-7.86
-1.61
Cash after chg. in Working capital
99.55
60.96
119.78
82.41
90.81
24.76
-0.65
-4.24
-5.20
2.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.51
-13.26
-17.78
-28.65
-17.28
-7.74
-4.21
-0.76
-0.12
-1.52
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