PBT
157.57
258.61
-69.26
-87.14
-37.36
16.91
-81.32
-29.38
6.05
-20.33
Adjustment
-26.81
-168.08
127.42
129.94
116.60
122.41
112.25
112.60
105.26
109.35
Changes in Working Capital
14.47
238.22
47.26
117.18
100.15
-45.69
60.94
-79.80
-56.36
-19.15
Cash after chg. in Working capital
145.22
328.75
105.42
159.97
179.39
93.62
91.86
3.42
54.94
69.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.04
-0.02
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
-0.08
-0.21
-0.24
-0.15
-0.60
-0.09