PBT
59.95
185.31
127.82
75.01
51.52
16.48
25.86
18.56
66.58
87.14
Adjustment
38.48
58.88
46.15
44.80
50.09
21.35
31.65
35.41
36.38
30.16
Changes in Working Capital
114.05
-68.92
-71.99
8.53
-26.94
60.59
-55.36
3.81
15.91
-13.50
Cash after chg. in Working capital
212.49
175.27
101.97
128.35
74.67
98.42
2.15
57.78
118.86
103.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.69
-69.66
-50.78
-31.27
-17.77
-6.71
-7.96
-3.92
-24.96
-31.72
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