PBT
122.36
222.47
192.63
203.41
131.87
139.46
47.08
-30.86
-38.66
25.14
Adjustment
27.02
10.68
6.84
19.02
20.91
54.34
141.45
54.63
44.77
36.13
Changes in Working Capital
-74.35
40.55
-118.36
-40.95
15.71
43.94
-124.18
-9.79
3.01
-9.86
Cash after chg. in Working capital
75.03
273.70
81.10
181.49
168.49
237.74
64.36
13.98
9.12
51.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.93
-63.87
-59.01
-69.42
-35.75
-39.94
-15.53
-0.06
-3.13
-3.69
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