PBT
99.08
81.42
175.78
84.84
143.17
130.19
107.49
142.21
171.05
141.67
Adjustment
14.62
23.13
6.44
12.78
12.48
27.75
29.43
35.81
37.31
40.68
Changes in Working Capital
-118.94
166.13
-142.45
38.53
-44.26
-111.39
-62.53
-74.98
-21.56
-17.61
Cash after chg. in Working capital
-5.24
270.69
39.77
136.16
111.40
46.55
74.39
103.04
186.81
164.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.87
-28.85
-49.22
-19.80
-52.48
-36.86
-45.77
-58.38
-51.71
-36.38
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