PBT
42.14
81.68
90.04
74.79
59.71
53.25
27.30
32.00
28.92
56.64
Adjustment
101.20
93.48
66.56
58.44
58.71
53.66
79.27
56.74
50.75
38.29
Changes in Working Capital
29.92
-19.09
79.54
-60.11
-7.26
-8.41
9.00
-15.76
2.49
-20.34
Cash after chg. in Working capital
173.26
156.08
236.13
73.12
111.15
98.50
115.57
72.98
82.16
74.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.21
-28.46
-27.20
-15.56
-16.04
-10.13
-8.55
-7.03
-9.79
-14.97
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