PBT
112.21
232.76
105.50
27.43
36.55
50.29
20.53
21.70
11.77
20.35
Adjustment
17.99
18.43
19.33
17.18
28.03
23.55
28.24
25.67
19.24
19.85
Changes in Working Capital
7.12
-39.21
21.03
2.55
-4.43
-19.81
-26.60
-13.56
-11.78
0.31
Cash after chg. in Working capital
137.31
211.98
145.85
47.16
60.16
54.04
22.18
33.81
19.22
40.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.93
-76.68
-25.64
-12.08
-14.58
-9.84
-8.75
-6.27
-3.60
-5.10
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
-0.47
-1.05