PBT
47.90
127.16
118.26
66.25
-0.28
18.54
34.81
29.73
Adjustment
51.54
40.66
38.54
46.54
57.97
22.09
16.63
10.10
Changes in Working Capital
-21.03
-20.86
-48.48
-18.71
48.82
-9.92
-29.92
-22.45
Cash after chg. in Working capital
78.41
146.96
108.32
94.09
106.51
30.71
21.52
17.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.38
-34.31
-27.81
-16.59
6.77
-6.93
-9.34
-6.84
Other Direct Exp. Paid
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