PBT
103.95
212.10
99.70
112.21
232.76
105.50
27.43
36.55
50.29
20.53
Adjustment
26.51
21.11
25.59
17.99
18.43
19.33
17.18
28.03
23.55
28.24
Changes in Working Capital
25.16
-74.92
-11.89
7.12
-39.21
21.03
2.55
-4.43
-19.81
-26.60
Cash after chg. in Working capital
155.62
158.29
113.40
137.31
211.98
145.85
47.16
60.16
54.04
22.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.07
-49.37
-23.25
-26.93
-76.68
-25.64
-12.08
-14.58
-9.84
-8.75
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