PBT
117.70
18.73
-36.00
35.94
38.13
32.01
18.64
15.24
-1.83
8.73
Adjustment
30.38
35.01
36.06
39.98
39.18
42.27
46.71
49.99
53.10
44.03
Changes in Working Capital
-27.67
0.73
5.71
0.64
-14.30
-1.63
-5.30
0.80
6.71
7.80
Cash after chg. in Working capital
120.41
54.48
5.77
76.56
63.02
72.65
60.05
66.04
57.97
60.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.54
-1.38
-0.45
-1.96
-4.06
1.93
0.84
-4.23
-4.32
-3.18
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
4.11