PBT
114.80
93.68
27.42
27.02
23.54
30.33
37.81
31.81
30.96
28.62
Adjustment
35.36
37.98
41.45
57.38
45.91
30.33
23.98
22.38
16.46
16.59
Changes in Working Capital
-56.21
-17.68
-18.58
10.02
-24.14
25.60
1.03
2.16
-8.57
-18.78
Cash after chg. in Working capital
93.94
113.98
50.29
94.42
45.31
86.26
62.83
56.35
38.85
26.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.55
-16.47
-6.17
-7.33
-3.16
-5.22
-7.43
-6.56
-6.61
-5.45
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