PBT
-0.59
117.59
201.58
113.57
114.97
133.33
68.48
75.09
76.56
61.39
Adjustment
112.92
115.49
93.71
121.23
110.82
120.11
54.97
29.17
32.28
31.95
Changes in Working Capital
-94.23
-20.08
49.46
-60.59
-80.31
-26.69
31.32
-15.55
-45.24
-10.32
Cash after chg. in Working capital
18.10
213.00
344.74
174.21
145.48
226.75
154.77
88.70
63.60
83.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.79
-43.66
-60.22
-73.05
-49.44
-60.29
-19.03
-13.54
-24.00
-19.27
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
-30.98
0.00
0.00
0.00
0.00
0.00
0.00
3.99
-7.05
0.00