PBT
101.65
68.93
46.68
35.68
22.40
16.50
14.00
10.10
6.96
1.88
Adjustment
130.25
96.98
52.62
31.25
28.38
14.73
13.71
3.69
5.56
5.35
Changes in Working Capital
-327.79
-587.93
-159.65
-336.85
-199.16
231.51
-167.54
-179.52
39.33
-29.34
Cash after chg. in Working capital
-95.90
-422.02
-60.35
-269.92
-148.38
262.74
-139.83
-165.73
51.84
-22.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.30
-21.76
-16.16
-14.13
-6.76
-5.98
-7.62
-2.82
-0.57
-0.69
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