PBT
186.92
39.33
48.63
47.16
38.83
16.86
3.49
3.25
3.40
Adjustment
86.52
73.22
56.50
51.31
37.75
34.36
29.36
25.50
15.61
Changes in Working Capital
-288.05
-84.80
-94.70
-54.63
-49.38
-16.82
-6.52
-43.30
-17.35
Cash after chg. in Working capital
-14.61
27.75
10.43
43.84
27.19
34.41
26.34
-14.54
1.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.31
-7.06
-15.58
-9.82
-4.91
-1.33
-1.65
-1.29
-0.45
Other Direct Exp. Paid
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