PBT
57.57
19.51
10.86
25.42
27.20
14.46
48.05
21.09
17.30
62.51
Adjustment
96.12
114.21
115.27
120.78
143.61
140.28
133.83
134.23
119.53
75.14
Changes in Working Capital
65.45
6.60
-12.57
5.56
11.15
33.21
-40.37
-1.60
-70.21
-64.65
Cash after chg. in Working capital
219.15
140.32
113.56
151.76
181.95
187.95
141.50
153.72
66.62
73.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.76
-3.04
-7.68
-11.51
-7.95
-8.63
-7.09
-2.81
-3.49
-12.83
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