PBT
157.20
87.05
109.66
70.12
52.89
60.05
58.12
57.12
29.54
27.15
Adjustment
9.09
8.38
8.33
9.54
11.41
11.62
1.98
0.50
2.17
1.92
Changes in Working Capital
-89.85
-126.65
-47.27
-6.27
-64.35
-99.72
-56.42
32.22
6.06
-38.16
Cash after chg. in Working capital
76.44
-31.22
70.72
73.39
-0.06
-28.04
3.68
89.84
37.77
-9.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.53
-22.07
-27.60
-17.65
-18.87
-18.52
-20.60
-23.99
-14.55
-10.42
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.49
-2.26
-1.63
Extra & Other Items
0.29
-5.09
-5.73
-4.79
-2.62
-2.49
0.00
0.00
-0.33
0.00