PBT
110.46
153.01
118.10
81.97
49.88
64.17
48.65
46.40
42.95
41.26
Adjustment
48.41
37.66
31.71
38.00
36.54
38.06
22.49
16.35
13.69
2.61
Changes in Working Capital
115.09
-292.01
57.98
-98.92
11.89
-99.93
-25.10
-53.39
-83.90
3.96
Cash after chg. in Working capital
273.96
-101.34
207.79
21.05
98.31
2.30
46.04
9.36
-27.26
47.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.10
-31.79
-26.25
-17.04
-13.44
-7.14
-8.38
-10.69
-8.34
-10.42
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
-0.34
-0.89
0.00
0.00
-0.32
0.00