PBT
1.17
71.86
101.12
135.84
90.88
65.51
44.02
46.67
35.86
33.71
Adjustment
82.28
34.01
32.27
27.99
32.88
34.27
40.16
39.04
38.98
35.01
Changes in Working Capital
-36.18
73.05
-49.52
7.53
-55.57
-60.54
5.51
0.70
14.46
-36.49
Cash after chg. in Working capital
47.26
178.92
83.87
171.36
68.18
39.24
89.69
86.40
89.30
32.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.44
-28.95
-27.35
-42.15
-23.05
-21.11
-13.26
-15.39
-10.87
-8.51
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