PBT
75.43
43.17
77.93
27.16
17.24
8.27
-13.01
-2.76
3.78
18.87
Adjustment
6.47
12.04
11.09
14.63
12.92
13.62
15.91
18.31
18.77
13.92
Changes in Working Capital
-41.67
5.98
21.20
11.22
-1.53
-11.46
3.84
0.06
-11.69
-13.83
Cash after chg. in Working capital
40.22
61.19
110.22
53.01
28.63
10.43
6.73
15.61
10.86
18.96
Interest Paid
-7.22
-7.53
-8.92
-8.64
-9.56
-9.03
-9.04
-8.72
-8.54
-7.09
Tax Paid
-21.87
-12.23
-17.70
-5.64
-4.31
0.29
0.00
-0.46
-3.43
-6.66
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
4.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00