PBT
96.58
89.99
47.46
32.79
24.19
13.31
12.09
14.63
9.56
10.38
Adjustment
21.60
19.33
15.17
13.88
11.88
7.88
10.32
11.18
12.06
12.76
Changes in Working Capital
10.00
-3.77
-19.49
-6.18
-0.78
0.98
0.81
-7.08
-10.10
-2.47
Cash after chg. in Working capital
128.18
105.55
43.14
40.49
35.29
22.18
23.22
18.73
11.52
20.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.90
-20.77
-11.34
-7.66
-5.80
-4.43
-3.76
-4.24
-3.36
-3.40
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