PBT
107.48
148.34
47.38
48.95
24.76
39.18
33.90
20.59
11.43
18.72
Adjustment
130.18
129.46
47.66
49.01
43.44
33.00
31.16
33.77
35.35
20.48
Changes in Working Capital
153.18
-86.72
-52.62
-35.01
20.82
-45.85
33.32
20.34
2.69
-16.96
Cash after chg. in Working capital
390.84
191.08
42.42
62.95
89.03
26.33
98.38
74.71
49.47
22.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.01
-39.06
-11.06
-8.92
-6.13
-7.71
-7.18
-4.76
-3.38
-6.45
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