PBT
100.56
173.93
147.17
136.55
103.61
53.48
82.90
48.36
93.08
74.42
Adjustment
-14.71
-74.02
-50.52
-41.51
-7.19
11.37
3.24
18.48
-3.71
20.51
Changes in Working Capital
-7.99
-15.90
-28.02
-7.33
-15.55
7.64
20.54
25.91
-34.35
-30.29
Cash after chg. in Working capital
77.86
84.02
68.63
87.72
80.87
72.49
106.68
92.76
55.02
64.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.81
-37.38
-44.87
-29.57
-21.88
-11.29
-17.97
-11.46
-23.67
-14.66
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