PBT
107.78
114.04
127.45
131.65
114.39
81.97
100.95
98.44
111.15
123.24
Adjustment
12.75
9.70
-2.88
-44.03
-39.22
-28.66
-39.45
-42.65
-46.35
-52.91
Changes in Working Capital
-15.34
18.11
-46.71
30.89
77.20
46.08
5.14
-88.39
23.51
-48.07
Cash after chg. in Working capital
105.19
141.86
77.86
118.51
152.37
99.39
66.63
-32.61
88.31
22.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.69
-32.41
-41.23
-41.37
-30.90
-32.62
-37.35
-31.59
-38.03
-38.59
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