PBT
66.06
161.62
144.83
62.36
-13.64
13.28
7.74
13.30
6.87
0.00
Adjustment
139.08
38.38
39.00
90.15
101.73
8.72
8.26
7.48
5.31
0.00
Changes in Working Capital
-47.54
-77.81
-97.15
-64.58
-21.15
-7.53
-6.89
-34.78
-11.35
0.00
Cash after chg. in Working capital
157.59
122.20
86.69
87.94
66.94
14.47
9.11
-14.00
0.83
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.63
-32.25
-45.23
-62.84
-32.51
-6.44
-3.93
-4.00
-1.48
0.00
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
-0.01
0.00