PBT
156.31
204.59
154.28
59.65
143.08
217.70
111.75
64.01
19.54
3.44
Adjustment
23.76
37.68
48.54
20.78
20.33
17.56
24.71
27.23
31.43
50.88
Changes in Working Capital
-127.09
77.52
16.36
46.20
44.09
-82.76
-3.40
40.83
57.93
72.95
Cash after chg. in Working capital
52.98
319.79
219.18
126.63
207.50
152.50
133.06
132.06
108.89
127.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.35
-51.74
-38.60
-7.37
-46.58
-73.98
-36.56
-17.98
-3.03
-0.70
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