PBT
132.68
40.80
36.33
28.14
28.29
39.75
49.91
17.42
14.32
3.04
Adjustment
-97.87
4.07
2.57
12.50
8.93
7.98
-5.15
21.33
12.51
14.99
Changes in Working Capital
-70.08
146.59
1.76
1.54
-66.42
9.99
-4.44
8.13
22.81
-18.37
Cash after chg. in Working capital
-35.27
191.46
40.66
42.18
-29.19
57.72
40.31
46.88
49.64
-0.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.98
-8.75
-8.32
-8.91
-16.84
-5.09
-5.07
0.08
-0.10
-0.04
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