PBT
85.48
94.43
115.67
106.72
126.84
57.71
30.13
35.35
29.95
14.37
Adjustment
65.26
43.79
34.15
29.64
23.18
30.79
24.63
13.35
12.07
9.75
Changes in Working Capital
-94.71
7.37
-130.23
-135.25
-10.72
8.15
2.48
-33.52
-30.40
-23.70
Cash after chg. in Working capital
56.03
145.59
19.59
1.11
139.30
96.65
57.24
15.18
11.63
0.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.84
-22.81
-27.04
-27.70
-33.06
-9.40
-10.14
-9.98
-16.44
-4.55
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