PBT
91.02
39.19
2.12
26.86
16.76
25.47
15.53
Adjustment
21.66
24.05
27.49
33.43
45.59
27.57
18.76
Changes in Working Capital
-1.42
-2.01
7.57
0.36
-10.82
-0.87
2.16
Cash after chg. in Working capital
111.27
61.23
37.17
60.64
51.53
52.17
36.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.42
-6.05
8.38
-6.60
-10.54
-8.32
1.41
Other Direct Exp. Paid
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