PBT
161.88
138.14
106.98
112.73
100.25
198.04
231.75
217.06
176.82
199.38
Adjustment
-29.31
-17.37
-13.36
-24.16
-7.64
-9.37
-8.49
-32.22
3.34
-25.79
Changes in Working Capital
13.94
4.15
-3.83
14.82
6.52
-16.64
-19.45
3.43
-14.00
-8.67
Cash after chg. in Working capital
146.51
124.91
89.78
103.39
99.13
172.04
203.82
188.27
166.16
164.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.16
-30.41
-26.24
-20.92
-33.44
-61.28
-67.41
-65.01
-58.15
-58.10
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