PBT
136.39
155.87
142.63
146.96
146.55
151.03
133.27
243.41
103.76
94.20
Adjustment
-18.77
-13.84
-6.75
-10.30
-12.95
-16.70
-11.60
-0.69
-6.93
2.29
Changes in Working Capital
-10.76
-66.44
21.35
-1.54
21.77
-34.08
44.97
35.25
-31.27
-35.77
Cash after chg. in Working capital
106.86
75.59
157.23
135.12
155.37
100.25
166.64
277.97
65.56
60.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.95
-27.39
-36.67
-52.93
-53.02
-59.08
-52.03
-34.21
-35.85
-29.13
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
24.49
-150.34
3.48
0.00