PBT
105.35
22.20
95.59
119.36
108.55
108.29
103.53
98.09
97.12
77.27
Adjustment
1.53
4.31
2.03
-3.59
-10.05
-7.86
0.37
-2.89
-3.03
-3.31
Changes in Working Capital
-26.48
73.92
-23.72
-78.13
-12.44
9.24
-25.21
12.05
-24.70
15.05
Cash after chg. in Working capital
80.40
100.43
73.90
37.65
86.06
109.66
78.69
107.24
69.39
89.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.52
-3.73
-22.96
-38.02
-30.47
-29.55
-31.82
-31.92
-27.17
-22.80
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