PBT
172.67
137.45
158.36
70.24
47.61
42.29
41.68
26.89
47.31
55.23
Adjustment
115.24
114.44
95.13
85.36
84.50
88.87
65.21
62.64
49.55
46.43
Changes in Working Capital
-104.86
21.69
-98.36
-61.19
-3.53
-36.20
-16.06
-35.71
-7.06
-20.15
Cash after chg. in Working capital
183.06
273.58
155.13
94.41
128.59
94.95
90.82
53.83
89.80
81.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-42.94
-37.68
-36.45
-17.84
-13.30
-8.78
-9.63
-6.13
-9.30
-9.12
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