PBT
105.08
135.56
80.56
2.27
-145.46
11.53
60.04
5.13
40.02
-5.85
Adjustment
11.81
25.60
48.68
41.18
146.50
31.05
15.09
35.78
23.14
22.71
Changes in Working Capital
-27.95
30.56
-37.76
-8.86
31.98
-25.96
61.80
-6.45
-1.39
-127.33
Cash after chg. in Working capital
88.94
191.72
91.48
34.59
33.02
16.62
136.92
34.45
61.76
-110.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.54
-3.14
-2.64
-4.16
-18.76
-8.14
-1.02
-4.88
-6.86
-2.86
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