PBT
86.36
247.68
271.31
175.19
167.98
50.28
25.41
41.24
16.47
44.96
Adjustment
31.72
23.32
33.19
38.91
57.21
60.74
69.17
90.10
93.25
53.43
Changes in Working Capital
-108.08
-60.49
25.39
45.58
-5.71
0.24
11.71
-58.24
111.51
-74.22
Cash after chg. in Working capital
10.00
210.51
329.89
259.68
219.48
111.26
106.29
73.10
221.23
24.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.11
-45.56
-57.07
-34.39
-19.11
0.46
-1.62
-7.50
-11.98
-8.79
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