PBT
79.07
4.29
48.19
44.62
34.01
40.82
38.75
49.55
54.15
45.48
Adjustment
38.20
34.16
35.41
33.71
36.85
35.43
40.40
33.26
35.35
31.74
Changes in Working Capital
-26.46
-2.27
15.50
13.29
-6.64
-26.83
6.89
1.62
-12.85
-0.53
Cash after chg. in Working capital
90.81
36.18
99.10
91.63
64.22
49.42
86.03
84.43
76.65
76.69
Interest Paid
-0.01
0.00
-0.08
-0.93
-3.69
-4.11
-2.39
-1.37
-1.77
-2.41
Tax Paid
-19.51
-9.37
-12.57
-15.51
-12.83
-17.67
-21.38
-18.76
-16.77
-7.43
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