PBT
121.71
120.01
86.84
94.91
100.21
91.25
82.30
104.83
79.71
52.98
Adjustment
1.20
3.36
0.77
28.12
7.21
14.91
6.89
5.09
4.76
6.51
Changes in Working Capital
-33.02
-25.53
-29.06
-47.37
-27.78
-50.62
8.78
-123.38
-4.84
-21.63
Cash after chg. in Working capital
89.89
97.84
58.54
75.65
79.64
55.55
97.97
-13.45
79.63
37.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-31.86
-49.55
-35.87
-37.17
-20.03
-40.19
-33.26
-38.41
-10.89
-14.21
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