PBT
43.06
2.41
-10.89
94.75
136.95
152.04
164.53
182.82
25.23
17.91
Adjustment
54.03
56.93
51.67
40.69
32.48
6.96
11.60
-1.80
2.02
1.68
Changes in Working Capital
-55.33
-0.78
45.52
64.68
-152.98
-11.73
23.91
-56.49
-1.68
-3.80
Cash after chg. in Working capital
41.76
58.56
86.30
200.11
16.45
147.27
200.05
124.53
25.58
15.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
2.53
0.00
-1.21
-17.57
-27.61
-32.70
-40.15
-47.45
-7.81
-6.29
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