PBT
132.03
134.51
124.33
52.73
56.01
16.65
11.95
91.63
96.69
63.26
Adjustment
10.91
-7.93
-8.82
19.17
11.57
20.00
12.50
8.82
17.75
14.87
Changes in Working Capital
-59.60
-38.77
11.62
46.17
-34.91
-16.33
-22.39
-15.35
28.53
-15.89
Cash after chg. in Working capital
83.34
87.80
127.13
118.06
32.67
20.32
2.06
85.09
142.97
62.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-31.62
-31.83
-20.21
-10.49
-12.86
-4.68
-15.69
-20.33
-30.94
-8.06
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