PBT
20.17
24.46
12.65
62.95
110.43
72.16
61.15
74.83
26.01
83.29
Adjustment
142.56
140.86
126.72
120.87
129.30
138.67
130.56
136.30
129.22
117.96
Changes in Working Capital
19.20
-8.47
-36.47
-37.77
-68.60
-50.88
-8.42
-41.30
66.09
-102.51
Cash after chg. in Working capital
181.93
156.85
102.90
146.05
171.13
159.95
183.29
169.83
221.32
98.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.30
17.02
-7.47
0.95
-31.69
-24.26
-20.69
-14.54
-7.22
-17.60
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
-4.08