PBT
128.80
65.24
87.12
85.11
81.57
45.40
79.16
60.66
52.92
38.94
Adjustment
65.94
79.24
70.31
70.94
60.02
72.87
49.04
43.03
35.96
33.86
Changes in Working Capital
-66.58
9.27
70.21
-17.30
-0.71
-57.25
12.59
-7.49
-0.51
8.61
Cash after chg. in Working capital
128.16
153.75
227.63
138.75
140.88
61.02
140.78
96.21
88.37
81.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.55
-18.17
-18.78
-19.47
-16.42
-14.98
-19.26
-14.13
-11.74
-7.20
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
-2.94