PBT
42.93
147.65
90.39
148.73
226.28
69.36
60.99
74.37
61.61
66.87
Adjustment
76.24
77.86
72.59
68.72
61.25
72.79
80.08
65.76
56.25
55.76
Changes in Working Capital
-12.65
-9.10
87.63
-66.05
16.47
-17.58
-53.38
31.72
-85.68
7.41
Cash after chg. in Working capital
106.52
216.41
250.62
151.40
304.00
124.57
87.69
171.86
32.19
130.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.05
-33.43
-42.16
-45.29
-66.86
-18.80
-16.84
-15.47
-14.02
-6.82
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
6.94