PBT
216.20
182.00
153.01
123.15
87.04
60.51
39.08
33.40
32.05
31.21
Adjustment
-43.50
15.25
1.20
12.61
18.70
22.58
26.55
29.40
31.78
23.60
Changes in Working Capital
24.38
-13.66
-85.01
19.00
59.65
5.54
18.88
-21.36
-6.19
-56.81
Cash after chg. in Working capital
197.08
183.59
69.20
154.77
165.39
88.63
84.51
41.44
57.65
-2.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-52.72
-50.35
-41.21
-34.28
-22.25
-14.14
-5.42
-7.57
-6.11
1.63
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