PBT
92.27
-31.38
-7.20
30.91
60.83
85.46
88.13
71.23
54.91
35.76
Adjustment
83.21
128.15
136.83
126.72
173.61
103.80
105.56
94.62
77.83
72.75
Changes in Working Capital
-58.68
-61.20
30.07
-71.30
-153.85
7.10
-27.28
-20.86
-36.35
-42.58
Cash after chg. in Working capital
116.81
35.57
159.71
86.33
80.59
196.36
166.41
144.98
96.39
65.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.43
-0.61
-5.02
-7.07
-14.99
-27.23
-19.81
-11.92
-8.59
-9.49
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