PBT
54.08
58.00
48.35
37.59
21.30
9.39
22.83
15.68
4.48
3.78
Adjustment
-144.11
-117.71
-79.64
-68.58
-45.45
-28.83
-41.68
-31.80
11.52
5.74
Changes in Working Capital
-212.24
-151.53
-129.55
-154.53
-29.54
49.56
-27.20
-87.74
-46.28
-7.05
Cash after chg. in Working capital
-302.28
-211.24
-160.84
-185.52
-53.68
30.12
-46.05
-103.86
-30.29
2.48
Interest Paid
-56.93
-47.24
-40.25
-30.34
-18.31
-19.55
-21.37
-15.77
0.00
0.00
Tax Paid
-21.38
-10.41
-9.64
-9.47
-5.62
-3.93
-6.07
-2.82
-2.65
-0.93
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
206.57
172.42
124.42
89.46
61.88
59.81
65.36
46.53
0.00
0.00