PBT
28.49
89.47
56.19
13.88
26.72
42.02
47.85
39.77
Adjustment
235.82
151.18
145.01
123.85
101.71
87.62
46.44
30.66
Changes in Working Capital
-36.05
54.25
-61.60
-57.08
48.60
28.80
-26.59
-9.15
Cash after chg. in Working capital
228.25
294.89
139.60
80.65
177.02
158.44
67.70
61.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.35
-29.84
-20.98
-23.99
-6.29
-9.52
-13.44
-9.56
Other Direct Exp. Paid
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
-2.50
0.00
0.00
0.00
0.00