PBT
284.35
203.89
192.55
169.69
85.58
125.12
90.93
63.25
0.00
39.40
Adjustment
29.23
26.18
19.41
32.10
29.65
17.61
9.95
17.77
0.00
4.90
Changes in Working Capital
1.23
-100.70
-31.69
41.66
-7.54
-29.63
-23.40
-31.41
0.00
-10.59
Cash after chg. in Working capital
314.81
129.37
180.27
243.45
107.69
113.10
77.48
49.61
0.00
33.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.94
-36.14
-43.34
-28.56
-29.91
-24.42
-20.39
-16.21
0.00
-8.95
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