PBT
1.32
4.49
74.46
160.77
149.26
57.12
100.34
101.64
69.22
40.37
Adjustment
101.44
83.31
65.84
42.89
47.20
53.08
52.00
47.49
59.47
62.21
Changes in Working Capital
15.08
-78.97
-87.64
-106.07
128.66
-19.85
-43.60
-31.17
48.85
9.00
Cash after chg. in Working capital
117.85
8.84
52.66
97.59
325.12
90.34
108.75
117.95
177.54
111.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.26
-3.93
-22.55
-42.14
-31.11
-16.31
-37.84
-29.96
-24.82
-22.34
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