PBT
70.16
35.16
14.96
37.35
10.38
14.04
16.61
4.24
21.06
16.98
Adjustment
-28.62
9.95
-17.09
-31.07
8.35
-0.11
-17.98
-5.18
-21.60
-17.64
Changes in Working Capital
0.35
-0.04
-0.13
0.25
0.19
4.54
-4.96
0.04
4.29
-20.64
Cash after chg. in Working capital
41.89
45.07
-2.25
6.53
18.92
18.48
-6.33
-0.90
3.74
-21.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.54
-0.39
-0.68
-0.25
-1.15
-2.00
-2.65
-3.78
-4.26
-3.81
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
25.39
20.48
0.00
0.00
24.10
16.13
21.59
24.69