PBT
-130.50
-13.01
10.40
-9.66
69.53
99.81
112.91
66.82
42.31
55.33
Adjustment
347.41
293.21
188.66
144.28
150.04
37.27
22.58
19.22
39.44
24.02
Changes in Working Capital
171.57
-85.49
-198.50
18.16
-109.14
-27.52
-39.66
6.93
-20.72
-22.67
Cash after chg. in Working capital
388.48
194.71
0.56
152.77
110.44
109.56
95.82
92.97
61.04
56.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.59
-18.19
-11.81
-3.48
-24.14
-33.21
-38.11
-24.25
-14.90
-16.74
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