PBT
121.12
196.60
179.49
116.17
92.06
66.76
80.50
45.36
95.96
76.52
Adjustment
102.77
7.52
6.80
8.66
11.88
9.52
0.62
21.25
21.17
47.24
Changes in Working Capital
86.37
-197.49
-40.10
39.60
-26.26
-42.45
-13.59
15.82
-5.07
-111.66
Cash after chg. in Working capital
310.26
6.63
146.19
164.43
77.68
33.83
67.53
82.43
112.06
12.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.03
-70.85
-62.64
-38.85
-26.56
-21.01
-22.09
-8.82
-28.21
-14.90
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