PBT
121.99
130.97
92.72
54.30
32.65
14.39
-11.50
3.87
19.44
28.02
Adjustment
92.89
72.91
54.72
71.70
49.67
56.87
32.60
35.94
11.22
11.39
Changes in Working Capital
-35.27
74.32
59.59
-47.01
-12.95
-39.95
-55.53
-39.87
30.53
-15.11
Cash after chg. in Working capital
179.61
278.21
207.03
78.99
69.38
31.31
-34.42
-0.06
61.18
24.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.04
-27.11
-17.58
-12.40
-6.23
-3.60
-1.47
-0.25
-4.06
-8.63
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