PBT
137.31
106.07
136.39
155.87
142.63
146.96
146.55
151.03
133.27
243.41
Adjustment
-36.44
-20.60
-18.77
-13.84
-6.75
-10.30
-12.95
-16.70
-11.60
-0.69
Changes in Working Capital
10.59
-10.66
-10.76
-66.44
21.35
-1.54
21.77
-34.08
44.97
35.25
Cash after chg. in Working capital
111.46
74.81
106.86
75.59
157.23
135.12
155.37
100.25
166.64
277.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.30
-20.58
-26.95
-27.39
-36.67
-52.93
-53.02
-59.08
-52.03
-34.21
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
24.49
-150.34