PBT
136.66
157.53
189.27
29.22
25.82
14.84
16.55
20.55
28.39
12.63
Adjustment
96.74
103.15
76.39
8.30
8.12
8.92
7.65
5.05
5.69
5.04
Changes in Working Capital
-187.07
-70.12
15.42
1.33
-13.13
-15.25
-5.42
11.95
-13.77
-2.18
Cash after chg. in Working capital
46.33
190.56
281.08
38.84
20.81
8.52
18.78
37.56
20.31
15.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-31.58
-38.80
-65.11
-4.64
-5.35
-4.70
-3.07
-5.49
-8.08
-3.48
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