PBT
33.10
128.43
132.78
113.11
71.80
47.46
30.36
-13.84
48.64
45.69
Adjustment
85.04
84.85
75.18
90.62
85.30
125.33
92.09
102.94
77.02
66.32
Changes in Working Capital
77.03
-49.16
-29.22
-40.52
46.64
-22.15
-19.68
-5.14
-32.44
-29.62
Cash after chg. in Working capital
195.17
164.12
178.75
163.21
203.74
150.63
102.77
83.97
93.22
82.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.13
-48.40
-49.20
-28.93
-15.47
-43.10
-6.83
-4.61
-11.49
-9.35
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