PBT
180.14
219.31
108.66
174.42
138.53
99.88
64.24
39.40
21.26
15.41
Adjustment
31.48
26.79
22.60
11.83
8.92
-1.83
0.11
-0.07
0.59
1.19
Changes in Working Capital
-111.78
-62.02
-36.16
-111.59
-72.04
12.86
-36.71
13.56
14.77
8.19
Cash after chg. in Working capital
99.84
184.08
95.11
74.67
75.41
110.91
27.64
52.89
36.61
24.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-56.75
-63.58
-24.28
-55.63
-47.72
-40.89
-14.49
-11.83
-6.64
-5.28
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