PBT
-36.88
-50.49
76.08
-12.45
0.23
19.07
7.64
14.45
27.73
19.14
Adjustment
79.89
76.82
77.04
84.32
73.65
86.14
84.41
73.13
64.90
63.27
Changes in Working Capital
72.22
-68.59
-92.62
92.99
51.12
-44.12
-78.04
-56.04
-28.88
35.86
Cash after chg. in Working capital
115.22
-42.26
60.50
164.85
125.01
61.09
14.00
31.53
63.74
118.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.32
-0.64
-13.18
1.21
-1.71
-3.82
-2.33
-5.87
-6.11
-5.30
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