PBT
138.34
108.48
68.20
84.34
74.61
19.67
15.07
9.57
5.12
11.04
Adjustment
31.16
27.03
30.50
20.68
25.04
24.76
20.17
14.86
24.21
21.67
Changes in Working Capital
-27.67
-25.45
-34.34
-11.10
4.24
36.12
21.93
17.46
8.93
14.51
Cash after chg. in Working capital
141.83
110.06
64.36
93.93
103.89
80.55
57.17
41.88
38.26
47.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.83
-24.01
-16.40
-21.88
-14.65
-4.11
0.26
-2.70
-1.39
-4.90
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