PBT
112.91
108.06
98.35
82.34
73.81
70.97
60.23
47.31
57.06
50.06
Adjustment
6.96
3.43
5.57
4.08
-4.06
2.75
4.03
4.03
1.94
0.88
Changes in Working Capital
-141.93
103.57
-11.18
-64.27
21.68
9.36
-11.55
-3.94
-7.01
-11.49
Cash after chg. in Working capital
-22.06
215.06
92.75
22.15
91.43
83.08
52.70
47.40
51.99
39.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.09
-26.12
-27.06
-28.30
-22.20
-22.50
-18.15
-19.12
-18.65
-16.47
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