PBT
254.05
32.08
186.31
230.85
132.27
76.72
32.37
3.91
31.55
16.60
Adjustment
38.75
39.00
33.75
35.69
26.01
32.90
31.53
43.72
19.06
26.33
Changes in Working Capital
-85.39
20.48
-23.01
-14.55
-34.06
-23.07
11.23
-19.32
-20.99
-8.63
Cash after chg. in Working capital
207.42
91.55
197.04
251.99
124.22
86.55
75.13
28.31
29.62
34.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-62.75
-7.62
-50.51
-54.20
-29.07
-17.05
-0.81
-0.22
-0.59
-2.03
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