PBT
154.20
232.88
117.84
91.68
73.17
53.58
36.45
15.05
20.36
23.46
Adjustment
-17.31
-76.22
12.92
13.31
13.54
16.55
22.52
20.08
17.37
6.95
Changes in Working Capital
-43.18
-26.05
-7.09
11.06
-3.11
-3.53
-2.37
14.37
-19.35
-18.81
Cash after chg. in Working capital
93.71
130.61
123.67
116.05
83.60
66.60
56.60
49.50
18.38
11.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.21
-52.75
-29.31
-25.23
-18.85
-8.33
-6.43
-3.72
-3.70
-4.27
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