PBT
116.33
73.88
97.34
122.97
110.79
122.80
85.87
68.23
80.58
58.62
Adjustment
-37.80
-2.85
-3.03
8.34
2.88
5.06
7.91
7.98
-2.90
0.12
Changes in Working Capital
-3.37
-136.79
-15.03
-9.68
22.32
11.47
-11.62
-25.16
20.18
-120.14
Cash after chg. in Working capital
75.16
-65.75
79.28
121.63
135.99
139.33
82.16
51.05
97.86
-61.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.86
-24.73
-31.53
-41.72
-39.50
-41.99
-27.25
-23.41
-24.12
-18.70
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