PBT
38.16
100.77
64.33
75.43
43.17
77.93
27.16
17.24
8.27
-13.01
Adjustment
17.95
15.50
11.85
6.47
12.04
11.09
14.63
12.92
13.62
15.91
Changes in Working Capital
35.15
-36.05
-16.50
-41.67
5.98
21.20
11.22
-1.53
-11.46
3.84
Cash after chg. in Working capital
91.26
80.22
59.67
40.22
61.19
110.22
53.01
28.63
10.43
6.73
Interest Paid
-5.07
-4.19
-3.55
-7.22
-7.53
-8.92
-8.64
-9.56
-9.03
-9.04
Tax Paid
-11.30
-26.70
-13.89
-21.87
-12.23
-17.70
-5.64
-4.31
0.29
0.00
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
4.56
0.00
0.00
0.00
0.00
0.00
0.00