PBT
91.65
180.07
281.24
202.28
76.51
39.76
11.54
15.98
14.72
10.30
Adjustment
88.73
66.85
48.14
56.98
59.98
62.32
62.14
43.07
59.97
40.81
Changes in Working Capital
29.37
-113.67
-60.09
-83.38
29.21
-32.05
-15.19
15.50
2.01
9.91
Cash after chg. in Working capital
209.76
133.25
269.29
175.88
165.70
70.03
58.50
74.55
76.70
61.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.99
-31.25
-50.50
-34.29
-11.68
-8.68
-2.74
-3.14
-1.41
-0.40
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