PBT
115.46
101.92
84.09
59.38
46.81
46.27
40.96
26.45
29.84
22.09
Adjustment
-114.75
-94.37
-74.67
-54.97
-45.47
-41.87
-36.62
-26.59
-31.51
-22.81
Changes in Working Capital
9.59
8.88
-1.92
-2.61
-0.91
0.25
-2.46
0.16
-1.16
-0.15
Cash after chg. in Working capital
10.30
16.43
7.50
1.80
0.43
4.65
1.88
0.01
-2.83
-0.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.55
-14.16
-16.62
-12.30
-10.13
-9.65
-7.92
-4.31
-3.17
-1.87
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
31.71
23.20
Extra & Other Items
105.73
86.62
75.29
42.13
45.60
41.98
36.06
27.41
0.00
0.00