PBT
160.95
130.69
97.07
78.15
4.10
-17.17
0.71
5.27
17.59
36.06
Adjustment
64.42
61.64
64.80
62.82
67.37
51.41
20.13
17.82
16.98
14.13
Changes in Working Capital
-5.86
-50.16
-33.29
-48.52
-33.89
29.31
18.32
-1.66
33.69
1.19
Cash after chg. in Working capital
219.51
142.17
128.58
92.45
37.59
63.54
39.16
21.43
68.27
51.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.06
-29.98
-24.46
-1.87
0.00
-0.35
-1.20
-1.10
-2.50
-8.50
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
0.15