PBT
82.41
136.98
92.54
75.09
70.37
100.55
70.79
61.30
46.08
45.41
Adjustment
35.49
59.87
57.19
31.55
35.21
31.11
85.64
37.41
26.48
32.29
Changes in Working Capital
4.91
-42.64
-74.51
-87.96
68.57
-19.84
-154.80
-21.87
38.79
-57.79
Cash after chg. in Working capital
122.82
154.21
75.22
18.68
174.15
111.81
1.63
76.84
111.35
19.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.60
-20.62
-24.71
-12.28
-17.14
-23.48
-14.48
-8.88
-9.02
-6.88
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