PBT
100.58
77.06
120.18
243.54
193.31
219.78
202.64
187.92
163.37
113.75
Adjustment
14.01
30.86
13.69
10.71
18.34
16.25
14.56
42.54
9.57
53.47
Changes in Working Capital
25.71
-78.25
-51.06
19.80
3.52
-19.73
-18.57
-14.10
-94.29
-141.93
Cash after chg. in Working capital
140.30
29.67
82.81
274.05
215.17
216.30
198.64
216.36
78.65
25.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.68
-14.57
-42.06
-38.53
-49.27
-15.69
-73.71
-60.04
-59.28
-57.34
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