PBT
95.15
80.80
78.55
104.21
62.40
64.89
23.75
54.76
22.63
1.77
Adjustment
24.18
23.91
21.38
25.07
21.74
0.03
1.82
0.69
1.06
1.97
Changes in Working Capital
-5.58
-21.59
-27.02
30.54
-31.20
6.08
13.50
0.82
-16.77
-6.60
Cash after chg. in Working capital
113.75
83.12
72.91
159.83
52.94
71.00
39.07
56.27
6.92
-2.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.88
-20.66
-14.15
-22.87
-13.41
-15.12
-6.91
-18.07
-4.93
-0.43
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