PBT
98.35
82.34
73.81
70.97
60.23
47.31
57.06
50.06
44.56
47.55
Adjustment
5.57
4.08
-4.06
2.75
4.03
4.03
1.94
0.88
1.45
1.05
Changes in Working Capital
-11.18
-64.27
21.68
9.36
-11.55
-3.94
-7.01
-11.49
1.37
-7.81
Cash after chg. in Working capital
92.75
22.15
91.43
83.08
52.70
47.40
51.99
39.45
47.38
40.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.06
-28.30
-22.20
-22.50
-18.15
-19.12
-18.65
-16.47
-14.99
-16.40
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