PBT
195.06
306.36
223.82
139.75
138.18
141.64
122.31
65.69
63.75
110.56
Adjustment
63.23
61.83
74.67
28.99
23.43
28.16
12.62
20.00
13.58
9.23
Changes in Working Capital
-24.53
63.77
25.68
-91.91
42.08
-22.06
-48.53
-17.10
-46.23
-52.77
Cash after chg. in Working capital
233.77
431.96
324.17
76.83
203.68
147.75
86.41
68.59
31.09
67.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.06
-83.79
-75.39
-37.84
-39.61
-50.89
-43.91
-24.96
-17.96
-32.91
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
4.60
0.00
0.00
0.00
0.00