PBT
174.97
127.62
112.21
107.78
92.84
100.06
84.76
66.31
32.22
31.47
Adjustment
79.82
70.77
71.06
68.20
78.20
68.73
61.31
53.44
49.89
33.42
Changes in Working Capital
-21.34
-22.19
-99.42
17.93
-25.75
-47.03
-24.09
-33.89
-30.73
-27.76
Cash after chg. in Working capital
233.46
176.21
83.85
193.91
145.29
121.77
121.98
85.86
51.38
37.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.32
-28.91
-21.92
-19.51
-20.02
-14.94
-26.56
-13.56
-6.95
-8.73
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