PBT
98.13
113.93
156.25
126.12
115.77
115.29
95.49
87.12
289.50
253.83
Adjustment
-71.16
-50.82
-36.88
-5.53
-19.00
-45.51
-42.46
-28.90
14.39
2.62
Changes in Working Capital
17.93
-32.22
-5.31
-8.65
4.90
-37.72
14.99
-33.36
14.50
16.62
Cash after chg. in Working capital
44.90
30.90
114.06
111.94
101.67
32.06
68.03
24.86
318.39
273.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.91
0.29
-12.21
-15.29
5.27
-12.89
-10.88
-16.82
-72.25
-90.83
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