PBT
-49.71
276.52
336.96
205.90
54.05
27.72
45.17
39.20
57.19
107.76
Adjustment
100.36
29.92
57.66
80.34
82.93
81.03
28.16
27.70
16.10
10.12
Changes in Working Capital
43.38
-37.12
-4.97
-9.49
-53.32
-40.35
-116.19
-45.76
-52.47
-39.86
Cash after chg. in Working capital
94.04
269.32
389.66
276.75
83.65
68.40
-42.86
21.15
20.83
78.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.88
-110.42
-133.73
-65.47
-5.48
-9.18
-12.85
-13.25
-19.75
-33.29
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