PBT
52.96
37.27
-232.31
50.76
5.53
20.16
-2.43
29.78
0.31
1.43
Adjustment
71.07
87.34
375.73
87.86
88.69
74.25
77.61
34.60
75.85
71.79
Changes in Working Capital
23.44
-39.75
-12.78
-30.01
-36.10
-40.71
-55.16
-26.34
-14.74
11.24
Cash after chg. in Working capital
147.47
84.86
130.64
108.61
58.12
53.70
20.02
38.04
61.42
84.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.28
-4.53
-3.88
-21.89
-4.40
-2.12
-6.14
-1.08
-1.32
-0.73
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