PBT
10.46
64.39
75.97
117.84
106.40
115.82
78.72
67.78
64.39
45.35
Adjustment
107.05
107.56
67.29
57.07
54.37
55.29
64.95
57.23
51.65
42.68
Changes in Working Capital
117.45
75.39
-79.23
-164.95
-13.42
-50.27
-18.71
-48.42
-8.15
-23.66
Cash after chg. in Working capital
234.96
247.34
64.03
9.96
147.35
120.84
124.96
76.59
107.89
64.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.47
-19.51
-28.57
-33.79
-33.73
-30.56
-27.62
-28.21
-18.50
-14.40
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