PBT
109.88
78.08
37.61
24.34
6.88
-3.67
10.74
31.83
26.43
10.03
Adjustment
7.98
13.49
16.48
18.36
22.00
22.07
21.59
14.14
12.86
18.22
Changes in Working Capital
-10.85
6.95
-41.00
-23.01
6.58
11.97
5.29
-27.15
-4.90
-8.81
Cash after chg. in Working capital
107.01
98.52
13.09
19.68
35.46
30.37
37.62
18.83
34.39
19.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.55
-20.23
0.23
-4.55
-2.36
-2.57
-11.48
-7.88
-5.46
-2.60
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