PBT
45.41
12.88
27.45
19.93
14.95
29.26
41.24
15.91
4.65
0.45
Adjustment
-163.30
-68.76
75.64
68.32
53.50
13.24
20.73
14.01
1.26
0.10
Changes in Working Capital
-251.37
-40.51
46.63
16.12
-344.96
-55.89
48.83
-468.14
-7.27
-39.51
Cash after chg. in Working capital
-369.26
-96.38
149.72
104.38
-276.52
-13.39
110.80
-438.22
-1.36
-38.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.79
-1.84
-1.14
-3.52
-7.24
-14.71
-11.98
-5.97
-2.55
0.17
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