PBT
135.81
46.94
112.46
101.96
10.80
20.04
8.15
7.23
4.26
0.44
Adjustment
21.11
14.16
13.78
18.95
12.19
12.11
11.55
8.42
10.62
9.49
Changes in Working Capital
-70.79
13.31
9.71
-30.99
-20.17
-3.65
-26.93
2.89
1.55
-11.45
Cash after chg. in Working capital
86.13
74.41
135.94
89.92
2.82
28.51
-7.23
18.55
16.43
-1.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-31.91
-10.35
-27.77
-26.56
-2.93
-5.49
-2.93
-2.27
-1.74
-0.49
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