PBT
151.09
98.10
81.41
57.15
65.07
17.89
16.38
24.43
41.76
33.39
Adjustment
112.02
65.46
49.16
40.29
33.55
36.56
43.23
39.27
23.31
20.69
Changes in Working Capital
-314.14
83.17
40.70
-14.26
69.92
-86.94
9.30
-58.67
-50.53
-20.31
Cash after chg. in Working capital
-51.02
246.73
171.28
83.18
168.54
-32.49
68.91
5.03
14.54
33.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.82
-21.66
-28.93
-14.76
-16.08
-4.60
-4.57
-8.39
-12.93
-13.17
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