PBT
91.68
73.17
53.58
36.45
15.05
20.36
23.46
11.62
1.00
64.97
Adjustment
13.31
13.54
16.55
22.52
20.08
17.37
6.95
12.64
7.39
-45.77
Changes in Working Capital
11.05
-3.11
-3.53
-2.37
14.37
-19.35
-18.81
10.92
-6.47
-14.06
Cash after chg. in Working capital
116.04
83.60
66.60
56.60
49.50
18.38
11.60
35.18
1.92
5.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.22
-18.85
-8.33
-6.43
-3.72
-3.70
-4.27
-2.37
-3.89
-10.70
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