PBT
86.06
86.81
94.34
88.11
75.07
58.94
28.93
31.26
72.74
44.45
Adjustment
8.72
6.47
8.97
8.84
16.25
15.32
22.51
7.66
-20.69
0.35
Changes in Working Capital
-86.97
-33.78
-10.29
-20.13
34.31
-7.43
-21.97
-55.15
16.06
-17.87
Cash after chg. in Working capital
7.81
59.50
93.02
76.82
125.63
66.82
29.46
-16.22
68.10
26.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.80
-35.41
-38.02
-36.94
-24.57
-23.92
-13.53
-14.17
-19.94
-16.34
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
4.37
-3.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00