PBT
11.84
42.55
165.45
63.66
105.98
222.47
192.63
203.41
131.87
139.46
Adjustment
97.94
82.56
59.83
25.59
39.77
10.68
6.84
19.02
20.91
54.34
Changes in Working Capital
78.23
128.10
-158.79
-102.59
-62.34
40.55
-118.36
-40.95
15.71
43.94
Cash after chg. in Working capital
188.01
253.22
66.50
-13.33
83.41
273.70
81.10
181.49
168.49
237.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
3.40
-6.81
-36.74
-8.24
-17.93
-63.87
-59.01
-69.42
-35.75
-39.94
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