PBT
160.80
129.48
125.07
116.16
98.49
59.62
54.83
25.05
50.18
79.19
Adjustment
103.00
60.42
90.50
67.51
69.10
70.84
73.88
49.71
18.12
13.11
Changes in Working Capital
32.77
-90.71
-56.63
-9.21
3.49
33.44
-34.87
-56.12
-1.48
-77.06
Cash after chg. in Working capital
296.57
99.19
158.94
174.46
171.08
163.90
93.83
18.64
66.82
15.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-60.21
-28.10
-27.05
-29.57
-19.09
-14.23
-11.00
-6.05
-10.00
-17.15
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
-0.55
14.01
22.78
-0.87
0.00
0.00
0.00
0.00
0.00
0.00