PBT
14.50
28.45
76.78
137.45
103.50
75.90
48.32
40.33
33.92
26.94
Adjustment
39.48
30.91
21.40
23.26
31.34
40.62
17.97
18.08
17.41
16.14
Changes in Working Capital
102.81
-70.63
-76.85
-103.63
75.01
-117.92
-41.08
-6.45
-2.40
-15.70
Cash after chg. in Working capital
156.79
-11.27
21.32
57.08
209.85
-1.40
25.22
51.96
48.93
27.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.37
-10.02
-22.43
-38.53
-25.28
-22.55
-15.74
-12.54
-7.09
-10.13
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