PBT
225.84
164.84
336.87
299.15
150.57
111.31
95.17
95.91
40.69
22.38
Adjustment
95.41
88.00
92.58
70.17
97.02
76.75
79.63
69.92
63.37
68.07
Changes in Working Capital
-215.09
147.45
-352.94
-12.74
-108.11
61.09
3.73
-47.15
-8.63
35.69
Cash after chg. in Working capital
106.16
400.29
76.51
356.58
139.48
249.15
178.52
118.68
95.43
126.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-73.26
-40.14
-96.01
-64.59
-37.18
-30.50
-16.28
-21.86
-7.50
-3.30
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