PBT
4.49
74.46
160.77
149.26
57.12
100.34
101.64
69.22
40.37
33.21
Adjustment
83.31
65.84
42.89
47.20
53.08
52.00
47.49
59.47
62.21
65.67
Changes in Working Capital
-78.97
-87.64
-106.07
128.66
-19.85
-43.60
-31.17
48.85
9.00
-86.60
Cash after chg. in Working capital
8.84
52.66
97.59
325.12
90.34
108.75
117.95
177.54
111.59
12.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.93
-22.55
-42.14
-31.11
-16.31
-37.84
-29.96
-24.82
-22.34
-4.72
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