PBT
129.32
131.33
141.81
155.54
137.37
136.88
101.67
120.71
95.81
29.38
Adjustment
37.75
49.38
33.61
8.75
6.33
-1.63
26.16
-1.22
23.63
31.33
Changes in Working Capital
86.66
33.22
-100.38
-138.29
-74.67
34.67
-31.24
-27.80
-91.05
42.54
Cash after chg. in Working capital
253.73
213.94
75.04
26.00
69.04
169.93
96.60
91.70
28.39
103.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.32
-28.26
-51.33
-32.88
-37.01
-33.68
-43.17
-44.97
-26.95
-7.28
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
-3.35
0.27
-6.52
6.97
-1.27
-5.65
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00