PBT
38.68
62.21
103.16
103.18
89.33
69.82
57.23
36.21
35.30
31.35
Adjustment
60.54
29.22
5.99
-2.78
4.09
-3.53
22.81
27.49
32.23
32.13
Changes in Working Capital
101.52
32.54
38.45
2.55
-24.47
-32.97
-52.01
37.64
2.80
-162.72
Cash after chg. in Working capital
200.74
123.97
147.60
102.95
68.95
33.32
28.03
101.34
70.32
-99.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.95
-19.40
-30.01
-36.27
-23.63
-12.61
-18.22
-11.85
-11.47
-8.87
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