PBT
-4.75
18.21
34.13
113.82
10.46
64.39
75.97
117.84
106.40
115.82
Adjustment
37.87
32.49
29.12
78.82
107.05
107.56
67.29
57.07
54.37
55.29
Changes in Working Capital
-8.94
-3.73
17.78
176.79
117.45
75.39
-79.23
-164.95
-13.42
-50.27
Cash after chg. in Working capital
24.18
46.97
81.03
369.43
234.96
247.34
64.03
9.96
147.35
120.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.70
-5.62
-12.03
-28.34
-0.47
-19.51
-28.57
-33.79
-33.73
-30.56
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