PBT
41.63
142.68
120.31
67.58
63.82
74.19
54.72
55.05
68.87
79.65
Adjustment
46.45
23.41
40.57
45.17
39.77
46.03
46.30
40.78
41.88
28.99
Changes in Working Capital
6.98
-69.94
-0.95
-17.32
11.26
-37.18
-28.20
-49.01
-37.93
-42.10
Cash after chg. in Working capital
95.06
96.15
159.93
95.43
114.85
83.04
72.81
46.81
72.81
66.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.89
-48.85
-32.49
-23.23
-18.34
-26.24
-12.10
-12.76
-20.89
-30.95
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