PBT
69.53
99.81
112.91
66.82
42.31
55.33
37.82
26.61
15.74
9.57
Adjustment
150.04
37.27
22.58
19.22
39.44
24.02
26.17
16.40
16.27
9.22
Changes in Working Capital
-109.14
-27.52
-39.66
6.93
-20.72
-22.67
-40.98
-23.06
-10.35
-11.33
Cash after chg. in Working capital
110.44
109.56
95.82
92.97
61.04
56.68
23.02
19.95
21.66
7.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.14
-33.21
-38.11
-24.25
-14.90
-16.74
-12.00
-10.17
-4.85
-2.94
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