PBT
182.50
157.28
132.26
45.61
31.64
33.27
12.01
39.66
30.45
26.58
Adjustment
23.25
18.43
20.20
27.26
36.80
30.54
29.09
2.79
11.38
6.28
Changes in Working Capital
-43.44
-6.08
49.01
45.59
57.88
18.88
2.73
28.17
0.17
-10.05
Cash after chg. in Working capital
162.31
169.63
201.47
118.45
126.33
82.68
43.84
70.62
42.00
22.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-48.58
-67.50
-30.87
-8.19
-5.71
-6.31
-10.36
-13.36
-10.93
-6.84
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
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00