PBT
104.15
91.77
115.22
40.66
106.30
67.82
90.69
49.53
27.90
51.15
Adjustment
65.15
60.88
63.51
70.65
77.46
78.43
76.40
78.69
60.73
46.31
Changes in Working Capital
-78.28
4.62
-20.35
-9.45
-45.44
40.44
49.49
-34.25
41.77
-54.21
Cash after chg. in Working capital
91.02
157.28
158.37
101.87
138.32
186.69
216.59
93.97
130.40
43.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.08
-32.81
-49.95
-11.23
-24.36
-16.64
-17.96
-10.02
-16.21
-9.36
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