PBT
121.95
155.61
123.94
132.18
119.22
23.10
71.53
152.23
115.88
110.03
Adjustment
-3.07
-23.43
11.79
-0.63
-15.93
17.48
-6.60
-29.59
-9.54
3.91
Changes in Working Capital
-21.36
-54.00
-69.19
28.57
77.15
41.63
12.71
-54.77
17.78
10.43
Cash after chg. in Working capital
97.52
78.18
66.53
160.12
180.45
82.22
77.64
67.87
124.13
124.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.97
-29.57
-30.11
-35.29
-25.28
-9.87
-34.46
-34.50
-37.62
-39.19
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