PBT
92.84
21.08
84.90
61.11
5.32
51.35
48.27
12.90
78.90
74.03
Adjustment
42.63
33.19
40.20
46.14
45.16
43.72
36.68
27.65
18.83
4.58
Changes in Working Capital
91.83
5.96
-95.15
43.71
15.79
14.00
-25.22
7.33
-74.27
8.53
Cash after chg. in Working capital
227.29
60.23
29.95
150.96
66.26
109.07
59.73
47.88
23.46
87.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
37.13
-4.34
6.86
-0.43
-6.84
-8.56
-15.21
-6.08
-30.41
-23.29
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