PBT
102.00
69.33
91.08
34.60
47.56
47.42
36.47
36.67
33.10
23.89
Adjustment
57.24
38.97
45.07
54.57
41.65
28.77
25.97
25.73
33.49
28.80
Changes in Working Capital
12.50
-18.78
-10.03
20.62
-31.76
-24.29
0.28
6.48
-21.18
-1.00
Cash after chg. in Working capital
171.75
89.52
126.11
109.79
57.45
51.90
62.72
68.88
45.41
51.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.71
-18.13
-20.78
-9.76
-12.61
-13.68
-14.02
-11.45
0.00
0.00
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