PBT
147.74
94.61
77.62
160.95
130.69
97.07
78.15
4.10
-17.17
0.71
Adjustment
46.47
59.42
61.46
63.67
61.64
64.80
62.82
67.37
51.41
20.13
Changes in Working Capital
-34.82
-42.97
-10.97
-5.11
-50.16
-33.29
-48.52
-33.89
29.31
18.32
Cash after chg. in Working capital
159.39
111.06
128.11
219.51
142.17
128.58
92.45
37.59
63.54
39.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.38
-15.44
-11.99
-28.06
-29.98
-24.46
-1.87
0.00
-0.35
-1.20
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