PBT
140.59
100.58
57.79
22.70
11.99
7.08
7.54
10.11
10.69
0.40
Adjustment
106.60
53.58
48.64
41.04
7.22
4.47
8.09
5.66
3.34
0.33
Changes in Working Capital
-374.77
-40.70
15.27
-43.40
12.37
-27.06
-8.13
-4.47
0.29
8.44
Cash after chg. in Working capital
-127.58
113.47
121.70
20.34
31.58
-15.52
7.50
11.30
14.33
9.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.52
-6.81
0.00
-1.34
-1.62
-1.55
-2.16
-2.24
-0.17
-0.20
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