PBT
88.20
82.94
76.57
3.32
20.63
-13.84
5.25
3.65
-20.55
38.78
Adjustment
30.35
26.51
25.99
25.10
31.30
27.69
37.47
16.01
11.12
7.58
Changes in Working Capital
-37.36
-0.59
4.43
-28.98
51.54
15.82
-21.06
5.76
2.19
-28.87
Cash after chg. in Working capital
81.20
108.86
106.99
-0.56
103.48
29.67
21.67
25.42
-7.25
17.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.89
-13.90
-12.88
-1.01
-1.83
0.95
-0.58
-0.85
-0.15
-8.94
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
-14.15
12.15