PBT
98.45
80.61
27.16
49.47
-480.06
220.07
82.36
77.18
104.71
85.65
Adjustment
58.36
52.85
83.69
96.39
727.35
-93.58
38.12
32.13
30.60
38.50
Changes in Working Capital
-9.62
4.88
-70.24
-11.84
-23.79
-2.35
-6.16
-4.76
-37.95
8.00
Cash after chg. in Working capital
147.19
138.35
40.60
134.02
223.49
124.13
114.31
104.55
97.36
132.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.29
10.89
-3.41
1.24
-51.94
-14.19
-15.93
-23.22
-6.90
-16.24
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
-23.25
0.00
0.00
0.00