PBT
138.14
106.98
112.73
100.25
198.04
231.75
217.06
176.82
199.38
179.40
Adjustment
-17.37
-13.36
-24.16
-7.64
-9.37
-8.49
-32.22
3.34
-25.79
-29.42
Changes in Working Capital
4.15
-3.83
14.82
6.52
-16.64
-19.45
3.43
-14.00
-8.67
10.35
Cash after chg. in Working capital
124.91
89.78
103.39
99.13
172.04
203.82
188.27
166.16
164.92
160.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.41
-26.24
-20.92
-33.44
-61.28
-67.41
-65.01
-58.15
-58.10
-51.64
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