PBT
148.09
150.99
101.21
98.27
113.88
105.24
106.90
75.38
65.87
46.73
Adjustment
101.56
80.13
62.75
65.71
66.26
60.28
51.74
46.02
47.62
29.86
Changes in Working Capital
-243.38
-171.82
-124.99
-33.96
-168.90
-117.82
-99.39
-73.56
-30.99
-15.35
Cash after chg. in Working capital
6.27
59.30
38.97
130.03
11.24
47.70
59.25
47.85
82.51
61.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-69.18
-46.91
-38.04
-38.94
-35.52
-37.50
-33.13
-25.87
-22.11
-5.00
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
-0.39
0.00
-0.03