PBT
137.46
170.52
160.80
129.48
125.07
116.16
98.49
59.62
54.83
25.05
Adjustment
96.24
98.40
103.77
60.42
90.50
67.51
69.10
70.84
73.88
49.71
Changes in Working Capital
-36.38
-77.16
32.00
-90.71
-56.63
-9.21
3.49
33.44
-34.87
-56.12
Cash after chg. in Working capital
197.32
191.76
296.57
99.19
158.94
174.46
171.08
163.90
93.83
18.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.92
-36.59
-60.21
-28.10
-27.05
-29.57
-19.09
-14.23
-11.00
-6.05
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
-0.55
14.01
22.78
-0.87
0.00
0.00
0.00
0.00