PBT
186.23
98.71
91.11
52.07
15.99
13.35
-19.80
11.89
13.13
8.19
Adjustment
65.31
60.26
46.94
28.70
5.66
-3.98
6.32
7.37
7.44
-0.69
Changes in Working Capital
-107.77
-3.89
-119.30
41.86
221.34
-192.28
-186.76
-120.04
-25.11
-18.12
Cash after chg. in Working capital
143.77
155.07
18.75
122.63
242.98
-182.91
-200.24
-100.77
-4.54
-10.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.06
-27.96
-17.14
-2.29
-3.22
-2.63
-0.76
-6.05
-4.12
-2.64
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
-0.79