PBT
103.50
75.90
48.32
40.33
33.92
26.94
31.26
34.76
3.09
10.37
Adjustment
31.34
40.62
17.97
18.08
17.41
16.14
14.33
-3.12
5.43
4.05
Changes in Working Capital
75.01
-117.92
-41.08
-6.45
-2.40
-15.70
-7.65
-37.90
6.86
-28.46
Cash after chg. in Working capital
209.85
-1.40
25.22
51.96
48.93
27.38
37.94
-6.26
15.38
-14.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.28
-22.55
-15.74
-12.54
-7.09
-10.13
-6.65
-7.67
-1.13
-3.54
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