PBT
121.62
94.72
81.65
90.66
96.54
30.24
21.84
61.79
57.10
44.60
Adjustment
17.69
8.13
15.47
13.39
10.92
29.09
31.66
36.02
27.25
37.72
Changes in Working Capital
-82.93
-16.61
19.64
-44.73
-20.03
20.11
13.03
-10.18
-26.39
-39.92
Cash after chg. in Working capital
56.38
86.24
116.76
59.32
87.43
79.44
66.52
87.63
57.95
42.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.78
-20.33
-22.33
-24.18
-32.06
-7.58
-7.95
-19.68
-22.29
-15.48
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
-0.43
-0.09