PBT
376.07
-13.50
-18.48
103.13
100.30
60.25
51.73
77.42
93.10
77.48
Adjustment
39.82
49.01
33.36
39.49
31.35
43.65
34.46
4.78
6.21
7.64
Changes in Working Capital
-64.01
128.27
-40.47
56.38
-126.67
-65.43
-52.09
8.79
-93.94
-72.92
Cash after chg. in Working capital
351.89
163.77
-25.59
199.00
4.97
38.47
34.10
90.99
5.37
12.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-70.35
2.08
-10.39
-26.00
-20.53
-9.99
-14.42
-40.53
-29.14
-27.12
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