PBT
92.66
150.16
110.01
53.34
29.64
24.34
28.97
16.52
8.03
8.39
Adjustment
30.55
32.07
31.44
32.03
37.52
38.01
32.66
18.55
24.16
21.81
Changes in Working Capital
-14.14
-75.64
-55.54
-33.99
-16.07
-20.44
-19.05
-21.22
19.04
-50.30
Cash after chg. in Working capital
109.07
106.59
85.91
51.38
51.09
41.90
42.59
13.85
51.23
-20.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.87
-51.09
-37.81
-14.18
-6.13
-4.99
-4.96
-1.94
-1.94
-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