PBT
135.35
143.44
76.50
55.14
39.23
52.35
25.20
41.12
29.09
48.43
Adjustment
-2.47
-37.37
-23.80
9.53
13.32
4.60
24.36
19.70
11.30
1.73
Changes in Working Capital
-38.19
-80.15
27.09
-23.96
-4.24
-31.42
-14.66
14.43
-15.50
-12.51
Cash after chg. in Working capital
94.69
25.92
79.78
40.71
48.32
25.52
34.91
75.25
24.89
37.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.72
-23.28
-7.23
-15.83
-12.10
-9.75
-5.19
-14.40
-7.70
-7.99
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