PBT
82.55
81.15
70.73
60.25
63.43
54.20
31.43
15.44
12.25
8.81
Adjustment
107.89
85.54
71.87
61.41
49.03
34.55
21.03
14.28
13.34
9.04
Changes in Working Capital
-97.82
-69.42
-93.40
-103.55
-57.83
-42.42
-80.97
-34.33
-12.19
-10.23
Cash after chg. in Working capital
92.62
97.27
49.21
18.11
54.64
46.33
-28.51
-4.61
13.40
7.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.60
-18.91
-17.26
-12.49
-14.11
-10.77
-6.00
-3.10
-1.71
-0.73
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
-0.12
-0.01
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