PBT
142.01
214.87
185.65
85.19
77.50
47.08
1.79
4.28
4.91
-43.00
Adjustment
-73.01
-56.71
-47.47
-35.06
4.96
0.16
-0.44
0.31
0.23
-0.57
Changes in Working Capital
10.39
-3.21
59.84
84.29
-22.30
6.34
-4.68
9.07
-22.80
60.13
Cash after chg. in Working capital
79.39
154.95
198.01
134.42
60.17
53.59
-3.33
13.66
-17.66
16.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.59
-46.29
-34.91
-12.59
-19.21
-9.60
-3.70
-0.48
-0.54
-2.33
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