PBT
165.65
95.87
18.87
27.45
30.51
15.74
23.12
23.68
73.18
48.27
Adjustment
-106.66
-57.74
6.03
-13.66
-3.01
7.31
5.63
9.81
8.40
5.72
Changes in Working Capital
10.87
-10.31
3.08
10.98
-0.15
-3.48
28.53
10.64
-69.44
41.95
Cash after chg. in Working capital
69.86
27.82
27.98
24.77
27.35
19.57
57.28
44.14
12.13
95.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.79
-12.59
-5.22
-8.99
-9.47
2.53
-7.02
-1.46
2.80
-7.03
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
-3.05
-5.44
0.00