PBT
97.24
84.14
52.64
37.67
41.10
30.61
47.48
54.16
70.62
88.22
Adjustment
4.84
0.70
6.14
2.85
3.71
9.61
6.49
5.04
9.86
6.78
Changes in Working Capital
-20.12
6.38
-12.57
7.78
-14.11
-11.95
-0.50
5.32
-20.01
-7.04
Cash after chg. in Working capital
81.96
91.22
46.21
48.30
30.70
28.27
53.47
64.52
60.47
87.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.78
-23.83
-16.48
-11.80
-12.51
-11.85
-18.42
-18.40
-20.34
-28.35
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.06
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00