PBT
31.27
136.66
157.53
189.27
29.22
25.82
14.84
16.55
20.55
28.39
Adjustment
181.36
96.74
103.15
76.39
8.30
8.12
8.92
7.65
5.05
5.69
Changes in Working Capital
-145.11
-187.07
-70.12
15.42
1.33
-13.13
-15.25
-5.42
11.95
-13.77
Cash after chg. in Working capital
67.52
46.33
190.56
281.08
38.84
20.81
8.52
18.78
37.56
20.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.83
-31.58
-38.80
-65.11
-4.64
-5.35
-4.70
-3.07
-5.49
-8.08
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