PBT
134.68
133.57
77.29
7.31
20.24
19.97
17.71
12.58
6.77
4.70
Adjustment
94.93
90.39
68.32
61.17
18.45
15.89
12.45
7.53
5.71
6.40
Changes in Working Capital
-204.14
-136.78
-98.08
-78.73
-16.91
-43.01
-25.00
-6.90
-1.15
-31.78
Cash after chg. in Working capital
25.47
87.18
47.52
-10.26
21.78
-7.15
5.16
13.22
11.33
-20.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-46.93
-45.95
-1.93
-4.94
2.95
4.03
-4.49
-2.13
-0.58
-1.68
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
-0.67
0.00