PBT
100.36
132.27
100.38
153.00
44.85
61.97
38.01
33.41
22.39
42.36
Adjustment
94.23
58.66
83.08
51.76
55.09
53.85
34.88
26.35
21.69
25.05
Changes in Working Capital
-185.99
-151.10
-173.24
-6.32
-30.22
-103.15
-95.81
-42.56
-7.85
-25.50
Cash after chg. in Working capital
8.61
39.83
10.22
198.44
69.72
12.66
-22.91
17.20
36.23
41.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.50
-44.60
-40.88
-46.28
-23.98
-16.58
-11.13
-13.03
-12.08
-20.98
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