PBT
118.18
105.86
130.13
139.80
120.79
121.66
93.25
83.66
64.18
49.18
Adjustment
3.94
10.42
5.67
7.91
11.08
12.74
8.08
7.11
3.68
3.37
Changes in Working Capital
-42.05
-33.45
-20.56
-15.44
-7.55
-36.28
-22.98
-17.00
-21.26
-9.14
Cash after chg. in Working capital
80.07
82.83
115.23
132.27
124.32
98.12
78.36
73.77
46.60
43.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.37
-24.75
-47.22
-46.38
-45.92
-32.80
-25.07
-24.89
-19.37
-14.17
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