PBT
35.64
97.30
71.44
70.32
65.19
53.75
51.95
35.71
0.30
9.67
Adjustment
136.39
83.87
86.35
63.60
72.53
51.41
42.42
52.48
44.88
66.45
Changes in Working Capital
-63.72
-58.55
-76.39
-64.86
-24.13
-49.51
3.48
4.49
19.00
-30.73
Cash after chg. in Working capital
108.32
122.63
81.40
69.06
113.59
55.65
97.86
92.68
64.18
45.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.13
-18.90
-15.11
-15.50
-13.20
-11.14
-11.23
-3.78
0.00
0.00
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