PBT
112.10
96.88
85.60
61.53
44.75
39.36
31.74
35.96
25.78
23.78
Adjustment
93.09
74.39
7.68
7.97
5.12
2.67
5.73
12.42
7.49
-0.67
Changes in Working Capital
-232.90
-247.02
-196.68
-221.13
-195.96
-9.69
4.81
-32.70
-132.40
-28.90
Cash after chg. in Working capital
-27.70
-75.75
-103.41
-151.63
-146.09
32.33
42.28
15.67
-99.13
-5.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.94
-26.73
-24.26
-14.88
-12.23
-10.09
-9.36
-10.71
-9.64
-7.56
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00