PBT
97.00
112.09
93.84
68.40
245.26
236.04
102.03
145.41
147.45
118.91
Adjustment
15.93
18.44
22.84
24.41
23.43
23.74
23.38
25.23
19.37
32.02
Changes in Working Capital
-51.40
-46.69
59.14
108.26
-333.81
-5.65
14.45
-109.36
-71.51
-8.24
Cash after chg. in Working capital
61.53
83.84
175.81
201.07
-65.12
254.13
139.86
61.28
95.31
142.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.81
-25.28
-20.73
-16.48
-52.13
-43.81
-44.18
-60.06
-45.02
-38.20
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