PBT
99.54
29.70
96.20
119.34
68.18
35.16
59.27
29.33
43.41
35.94
Adjustment
114.44
106.95
29.70
45.38
41.92
39.29
31.13
18.92
11.63
9.94
Changes in Working Capital
79.60
38.16
-50.16
-26.22
-3.27
-16.54
6.61
-22.03
-13.14
5.23
Cash after chg. in Working capital
293.58
174.81
75.74
138.50
106.83
57.91
97.01
26.22
41.90
51.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.43
-9.53
-25.95
-20.99
-14.21
-9.17
-14.63
-5.58
-9.31
-7.59
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