PBT
202.89
164.84
164.27
128.03
80.48
70.97
48.72
51.88
33.06
31.17
Adjustment
19.90
22.77
20.87
22.96
19.59
26.83
28.99
25.85
12.01
14.29
Changes in Working Capital
6.49
-36.16
-32.57
-59.09
-70.82
-1.67
5.54
-40.73
-14.69
-11.60
Cash after chg. in Working capital
229.29
151.45
152.57
91.90
29.24
96.13
83.25
37.00
30.37
33.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-52.20
-43.99
-43.39
-25.69
-19.14
-17.19
-17.35
-8.54
-11.02
-7.61
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
-4.24
0.00
0.00
0.00
0.00
0.00