PBT
91.34
57.98
19.34
44.83
102.27
-6.96
70.68
13.77
447.10
2.21
Adjustment
38.90
36.13
61.63
63.35
-22.20
83.28
50.47
20.49
-280.76
109.05
Changes in Working Capital
-6.70
-256.73
29.33
-258.40
85.11
-196.49
-207.04
41.08
-113.91
-69.56
Cash after chg. in Working capital
123.54
-162.62
110.30
-150.22
165.18
-120.17
-85.89
75.33
52.42
41.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.41
-1.28
-1.58
-0.35
-0.74
-14.83
-9.70
-9.10
-2.98
-0.59
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