PBT
-118.25
41.55
59.75
79.45
71.89
59.40
33.36
18.80
7.67
Adjustment
187.01
95.41
90.90
45.54
28.91
14.87
8.03
2.86
1.52
Changes in Working Capital
64.77
-80.12
-65.14
-52.76
-24.85
-37.62
-16.72
-21.95
-6.48
Cash after chg. in Working capital
133.53
56.84
85.51
72.22
75.95
36.66
24.68
-0.29
2.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
-1.34
0.00
-0.52
-0.38
Tax Paid
1.15
-12.77
-19.54
-10.55
-2.46
-5.59
-2.31
-1.28
-0.32
Other Direct Exp. Paid
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