PBT
118.90
156.01
140.82
145.21
123.27
111.47
128.49
104.47
45.85
16.91
Adjustment
33.17
2.01
14.92
1.31
6.86
-8.43
-10.07
8.57
8.85
17.07
Changes in Working Capital
14.57
-21.82
-8.62
-5.89
-13.84
-20.94
14.82
13.96
2.68
-11.03
Cash after chg. in Working capital
166.64
136.20
147.11
140.64
116.29
82.11
133.25
127.00
57.38
22.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.82
-54.99
-51.13
-46.83
-43.60
-28.50
-40.53
-30.51
-10.34
-4.71
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