PBT
146.52
129.05
93.52
77.68
56.76
52.74
79.70
67.76
49.68
43.86
Adjustment
-21.80
-44.30
-24.40
-33.18
-13.40
-34.03
-15.92
-16.85
-14.35
-12.23
Changes in Working Capital
11.46
4.05
-12.32
39.11
47.75
1.15
-9.55
-1.16
42.00
-23.62
Cash after chg. in Working capital
136.18
88.80
56.80
83.61
91.11
19.86
54.23
49.75
77.33
8.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.32
-19.73
-19.15
-15.69
-10.25
-8.35
-11.81
-12.99
-11.30
-3.74
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