PBT
122.18
93.52
77.68
56.76
52.74
79.70
67.76
49.68
43.86
48.19
Adjustment
-39.54
-24.40
-33.18
-13.40
-34.03
-15.92
-16.85
-14.35
-12.23
-17.45
Changes in Working Capital
2.63
-12.32
39.11
47.75
1.15
-9.55
-1.16
42.00
-23.62
5.86
Cash after chg. in Working capital
85.27
56.80
83.61
91.11
19.86
54.23
49.75
77.33
8.01
36.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.56
-19.15
-15.69
-10.25
-8.35
-11.81
-12.99
-11.30
-3.74
-11.21
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