PBT
40.31
15.12
81.10
103.22
43.64
23.23
17.36
-34.71
-44.11
-6.95
Adjustment
80.46
69.58
81.77
67.53
57.10
50.01
57.21
61.24
43.26
38.09
Changes in Working Capital
-119.64
10.22
-103.29
-209.64
-138.70
-6.43
-28.12
-30.56
-33.41
-32.15
Cash after chg. in Working capital
1.13
94.91
59.57
-38.89
-37.96
66.81
46.45
-4.03
-34.27
-1.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.91
-5.18
-21.83
-20.25
-3.67
3.45
-0.80
-0.54
-0.63
-0.81
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