PBT
111.75
135.69
122.28
120.78
53.90
50.65
104.70
67.60
82.90
31.25
Adjustment
53.31
23.83
52.09
32.63
39.68
57.68
0.74
56.72
42.08
46.01
Changes in Working Capital
-96.56
-28.27
79.38
-83.45
-0.22
-8.76
-13.58
-99.72
-51.17
-37.66
Cash after chg. in Working capital
68.50
131.25
253.74
69.96
93.36
99.57
91.86
24.60
73.81
39.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.18
-33.49
-26.76
-24.41
-13.96
-12.64
-13.66
-20.98
-23.79
-6.89
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
16.87