PBT
117.14
-15.92
18.96
50.47
-31.33
22.42
23.93
107.81
74.94
41.37
Adjustment
90.06
84.60
78.11
67.11
77.96
68.50
32.15
23.03
29.24
22.14
Changes in Working Capital
20.05
15.51
-5.91
46.95
28.10
-42.95
17.10
-0.28
-2.76
-53.05
Cash after chg. in Working capital
227.25
84.19
91.16
164.53
74.72
47.97
73.18
130.56
101.42
10.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.43
0.18
-5.27
-1.14
-0.19
3.80
-10.21
-24.25
-14.66
-13.17
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
-3.43
0.00
0.00
0.00
0.00