PBT
123.94
132.18
119.22
23.10
71.53
152.23
115.88
110.03
100.55
121.96
Adjustment
11.79
-0.63
-15.93
17.48
-6.60
-29.59
-9.54
3.91
1.53
-1.14
Changes in Working Capital
-69.19
28.57
77.15
41.63
12.71
-54.77
17.78
10.43
-44.53
51.01
Cash after chg. in Working capital
66.53
160.12
180.45
82.22
77.64
67.87
124.13
124.37
57.56
171.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.11
-35.29
-25.28
-9.87
-34.46
-34.50
-37.62
-39.19
-31.58
-40.79
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