PBT
298.33
178.58
151.25
153.11
126.26
114.24
108.21
80.84
54.34
40.28
Adjustment
-105.64
-17.85
11.60
11.12
9.71
9.69
14.62
26.42
26.55
23.42
Changes in Working Capital
-155.29
12.32
-34.26
-55.45
9.18
-12.11
-5.45
-17.97
-44.11
-23.01
Cash after chg. in Working capital
37.40
173.05
128.59
108.78
145.15
111.82
117.38
89.29
36.78
40.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-9.18
-8.12
-7.16
Tax Paid
-52.94
-59.12
-56.55
-53.33
-37.98
-47.38
-32.00
-24.90
-13.52
-7.00
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
0.69
0.18
0.00