PBT
151.96
144.53
62.00
42.72
39.60
84.87
80.76
50.72
35.20
31.93
Adjustment
67.95
71.74
55.65
101.01
95.66
99.72
53.91
88.53
64.72
40.52
Changes in Working Capital
166.08
-294.42
-32.65
-79.11
75.52
-120.57
-127.92
-37.33
3.86
-71.16
Cash after chg. in Working capital
385.99
-78.15
85.00
64.62
210.78
64.02
6.74
101.92
103.78
1.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.95
-31.17
-14.00
-0.10
-41.38
-35.19
1.01
-3.19
-6.74
-2.34
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