PBT
101.49
58.75
118.90
156.01
140.82
145.21
123.27
111.47
128.49
104.47
Adjustment
31.63
28.12
33.85
2.01
14.92
1.31
6.86
-8.43
-10.07
8.57
Changes in Working Capital
-2.10
-3.08
13.89
-21.82
-8.62
-5.89
-13.84
-20.94
14.82
13.96
Cash after chg. in Working capital
131.02
83.80
166.64
136.20
147.11
140.64
116.29
82.11
133.25
127.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.40
-14.23
-38.82
-54.99
-51.13
-46.83
-43.60
-28.50
-40.53
-30.51
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