PBT
165.85
182.63
174.88
142.17
113.24
87.16
77.15
71.36
73.95
56.54
Adjustment
13.92
14.34
15.21
13.31
15.65
15.20
13.86
8.99
6.79
6.37
Changes in Working Capital
18.08
-54.67
-20.78
-56.95
-32.23
-32.73
31.87
28.48
-18.68
-43.17
Cash after chg. in Working capital
197.85
142.30
169.31
98.53
96.66
69.63
122.89
108.83
62.05
19.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-51.72
-53.25
-43.00
-26.32
-13.13
-10.03
-12.24
-14.43
-9.09
-5.58
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