PBT
31.52
81.95
139.08
87.92
54.75
41.59
14.27
3.79
15.56
13.53
Adjustment
87.40
89.06
21.79
52.27
49.50
50.67
48.44
50.19
48.10
35.03
Changes in Working Capital
-46.56
-52.01
-23.94
16.69
7.11
-2.82
-3.20
9.73
22.47
21.62
Cash after chg. in Working capital
72.36
119.00
136.94
156.88
111.36
89.45
59.51
63.71
86.13
70.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
3.85
-15.75
-32.94
-16.78
-11.76
-8.12
-0.47
-2.69
-1.66
-3.07
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