PBT
100.77
64.33
75.43
43.17
77.93
27.16
17.24
8.27
-13.01
-2.76
Adjustment
15.50
11.85
6.47
12.04
11.09
14.63
12.92
13.62
15.91
18.31
Changes in Working Capital
-35.77
-16.50
-41.67
5.98
21.20
11.22
-1.53
-11.46
3.84
0.06
Cash after chg. in Working capital
80.50
59.67
40.22
61.19
110.22
53.01
28.63
10.43
6.73
15.61
Interest Paid
-4.19
-3.55
-7.22
-7.53
-8.92
-8.64
-9.56
-9.03
-9.04
-8.72
Tax Paid
-26.70
-13.89
-21.87
-12.23
-17.70
-5.64
-4.31
0.29
0.00
-0.46
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
4.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00