PBT
-362.19
120.79
103.51
89.07
64.68
58.59
78.58
61.10
46.85
30.24
Adjustment
668.69
144.28
100.46
82.77
64.40
41.97
26.42
16.76
13.33
11.55
Changes in Working Capital
856.16
-272.50
-163.40
-91.41
-58.87
8.58
-109.51
19.94
-40.25
-28.31
Cash after chg. in Working capital
1,162.65
-7.43
40.57
80.43
70.21
109.15
-4.52
97.80
19.93
13.48
Interest Paid
0.00
0.00
0.00
0.00
-50.78
-37.39
-23.73
-15.57
-14.13
-14.02
Tax Paid
-9.26
-24.50
-21.09
-18.61
-10.50
-9.60
-9.20
-11.29
-11.06
-9.75
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