PBT
32.46
85.93
140.86
113.58
97.36
71.65
50.14
29.36
17.77
7.07
Adjustment
61.02
59.06
41.00
14.18
9.51
12.64
19.60
23.67
22.17
21.22
Changes in Working Capital
8.83
43.69
-46.12
-10.40
-10.12
-2.24
-10.08
11.39
-16.10
-28.86
Cash after chg. in Working capital
102.31
188.67
135.74
117.36
96.75
82.05
59.66
64.42
23.84
-0.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.72
-24.73
-41.38
-35.28
-33.10
-22.95
-14.52
-5.05
0.00
-0.57
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