PBT
102.03
145.41
147.45
118.91
113.47
100.43
95.73
91.50
60.19
48.03
Adjustment
23.92
25.23
19.37
32.02
20.10
34.63
32.35
27.61
24.05
16.87
Changes in Working Capital
13.93
-109.36
-71.51
-8.24
54.56
-58.29
-13.97
-68.70
-19.23
-71.07
Cash after chg. in Working capital
139.87
61.28
95.31
142.69
188.13
76.77
114.11
50.41
65.00
-6.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.34
0.23
Tax Paid
-44.18
-60.06
-45.02
-38.20
-39.13
-29.50
-36.51
-25.28
-15.28
-14.13
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
0.47
0.00
0.00