PBT
158.36
70.24
47.61
42.29
41.68
26.89
47.31
55.23
43.04
19.73
Adjustment
95.13
85.36
84.50
88.87
65.21
62.64
49.55
46.43
40.39
42.45
Changes in Working Capital
-98.36
-61.19
-3.53
-36.20
-16.06
-35.71
-7.06
-20.15
-5.42
-1.67
Cash after chg. in Working capital
155.13
94.41
128.59
94.95
90.82
53.83
89.80
81.52
78.01
60.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.45
-17.84
-13.30
-8.78
-9.63
-6.13
-9.30
-9.12
-9.18
-5.67
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