PBT
81.95
139.08
87.92
54.75
41.59
14.27
3.79
15.56
13.53
23.73
Adjustment
89.06
21.79
52.27
49.50
50.67
48.44
50.19
48.10
35.03
40.44
Changes in Working Capital
-52.01
-23.94
16.69
7.11
-2.82
-3.20
9.73
22.47
21.62
26.57
Cash after chg. in Working capital
119.00
136.94
156.88
111.36
89.45
59.51
63.71
86.13
70.18
90.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.75
-32.94
-16.78
-11.76
-8.12
-0.47
-2.69
-1.66
-3.07
-3.69
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