PBT
214.03
112.31
-65.31
-135.07
-37.89
54.67
-72.62
-92.55
-101.97
-60.53
Adjustment
342.43
262.89
230.89
350.50
126.56
44.23
124.02
111.59
129.00
69.81
Changes in Working Capital
37.16
19.17
-7.34
26.10
-15.94
6.28
1.04
11.94
-11.16
19.84
Cash after chg. in Working capital
593.62
394.36
158.24
241.53
72.72
105.19
52.44
30.98
15.88
29.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.56
Tax Paid
-39.31
-9.20
-0.16
-0.50
1.84
-0.52
1.16
-1.64
-1.75
-1.43
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
0.05