PBT
18.81
83.66
61.49
78.31
156.62
144.61
115.50
89.44
79.75
73.66
Adjustment
109.20
59.92
56.44
52.68
-7.17
-1.03
12.40
11.71
15.42
32.65
Changes in Working Capital
5.79
-3.32
-4.90
-7.23
-8.42
0.74
15.88
2.57
23.22
-38.75
Cash after chg. in Working capital
133.80
140.26
113.03
123.76
141.04
144.31
143.77
103.72
118.38
67.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.11
-19.86
-15.01
-19.46
-32.20
-49.47
-40.10
-17.55
-5.47
-16.14
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