PBT
23.81
42.00
-103.87
58.22
89.68
118.82
36.06
24.17
22.68
13.69
Adjustment
80.06
46.42
169.79
55.89
31.47
24.48
15.54
20.06
18.77
19.32
Changes in Working Capital
-47.81
-62.21
39.15
-124.76
-110.84
-64.09
-21.91
-6.04
-18.88
-5.81
Cash after chg. in Working capital
56.06
26.21
105.08
-10.66
10.32
79.21
29.70
38.19
22.58
27.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
2.02
-4.59
-12.79
-11.54
-9.63
-35.65
-9.12
-13.02
-5.96
-5.08
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