PBT
243.27
194.36
75.19
72.08
-2.41
-42.25
-34.20
-45.80
-73.48
-12.86
Adjustment
35.86
43.14
32.58
58.59
88.30
73.67
76.30
90.70
82.38
36.43
Changes in Working Capital
-1.99
-143.75
-42.71
75.34
0.00
-24.96
83.90
-75.70
85.60
-54.33
Cash after chg. in Working capital
277.13
93.75
65.05
206.02
85.89
6.46
126.00
-30.80
94.50
-30.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-63.66
-34.88
-5.84
-22.24
0.00
0.00
-0.20
2.00
-0.30
-0.80
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