PBT
118.31
132.37
151.36
118.30
68.84
101.01
11.33
20.66
2.79
39.93
Adjustment
56.84
38.69
54.00
54.93
55.20
42.93
29.75
22.16
28.32
20.15
Changes in Working Capital
4.42
-200.72
-59.17
36.01
-37.04
-67.67
-31.34
-39.47
-0.85
-60.59
Cash after chg. in Working capital
179.57
-29.66
146.19
209.24
86.99
76.28
9.74
3.35
30.26
-0.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-48.08
-51.35
-48.98
-37.69
-25.44
-21.61
-6.55
-4.35
-4.07
-8.41
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
8.40
0.00
0.00
0.00
0.00
0.00
54.84
68.73
0.00
0.00