PBT
-47.55
199.29
267.86
38.82
9.11
34.32
82.04
4.66
50.18
54.13
Adjustment
81.08
58.58
-42.73
25.78
40.26
38.34
31.38
23.61
19.98
62.61
Changes in Working Capital
-8.85
-20.22
-107.24
-21.93
20.84
-8.39
-46.98
-23.71
-8.11
-36.46
Cash after chg. in Working capital
24.68
237.65
117.89
42.67
70.21
64.27
66.44
4.56
62.06
80.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.72
-6.38
-4.80
15.41
-12.62
-4.99
-7.88
-3.39
-1.69
-2.44
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
-12.89