PBT
174.64
120.59
96.08
69.84
102.64
74.02
46.89
39.31
20.74
18.47
Adjustment
56.61
60.19
48.39
55.14
42.05
29.56
32.15
41.91
38.47
31.69
Changes in Working Capital
-79.71
-105.97
-85.94
14.05
-36.61
-19.99
-149.41
7.07
-38.96
-16.87
Cash after chg. in Working capital
151.54
74.81
58.53
139.04
108.08
83.60
-70.37
88.29
20.25
33.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-46.11
-33.43
-25.36
-20.28
-35.87
-23.88
-19.92
-13.81
-6.10
-3.91
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
-0.23