PBT
116.12
18.45
9.55
15.99
16.13
10.70
9.95
16.69
17.60
28.13
Adjustment
-101.80
-10.42
-4.53
-9.03
-2.17
-3.81
-7.13
-6.12
-4.96
-6.42
Changes in Working Capital
4.74
6.64
10.99
5.01
3.02
8.54
7.22
-13.34
6.92
-11.98
Cash after chg. in Working capital
19.06
14.67
16.02
11.97
16.98
15.43
10.03
-2.77
19.56
9.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.04
-0.56
-0.48
-1.75
-4.17
-0.31
2.15
-1.02
-6.65
-10.42
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