PBT
112.33
68.80
123.47
19.06
83.62
24.90
-13.05
0.75
13.66
5.14
Adjustment
-99.05
-36.60
-87.65
17.04
-19.01
-30.39
-1.87
-6.48
-29.74
-7.86
Changes in Working Capital
-112.85
-8.71
9.13
2.54
-7.33
-1.22
-2.41
22.10
11.14
-19.84
Cash after chg. in Working capital
-99.57
23.49
44.96
38.64
57.28
-6.71
-17.32
16.37
-4.95
-22.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.59
-14.76
-11.97
-11.70
-7.07
1.79
-0.23
-0.66
-1.02
-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