PBT
112.80
84.24
25.54
93.52
101.31
35.02
42.40
31.67
15.76
11.87
Adjustment
55.87
35.22
33.58
39.28
29.95
18.80
12.55
19.22
17.70
20.35
Changes in Working Capital
-22.11
-49.63
-20.94
1.99
16.03
-36.12
1.86
-1.09
-22.74
-10.06
Cash after chg. in Working capital
146.56
69.84
38.19
134.79
147.28
17.70
56.81
49.80
10.72
22.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.73
-22.74
-3.76
-24.21
-19.69
-10.35
-9.78
-5.92
-1.02
-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