PBT
56.00
39.97
49.50
314.58
70.63
30.14
33.41
36.29
50.27
1,187.41
Adjustment
22.40
30.03
14.77
-218.38
37.18
37.29
16.99
37.67
18.96
-1,161.73
Changes in Working Capital
32.17
-18.99
-37.77
-15.57
5.87
-27.15
-29.36
17.42
2.86
-35.06
Cash after chg. in Working capital
110.57
51.00
26.49
80.62
113.68
40.29
21.05
91.38
72.09
-9.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.06
-14.69
-13.35
-23.95
-12.61
-10.85
-22.11
-9.80
-220.53
-50.31
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