PBT
131.07
127.02
125.90
82.04
61.27
43.90
37.75
27.81
26.10
21.67
Adjustment
50.42
50.87
37.67
24.02
9.81
5.60
5.67
5.35
4.42
7.10
Changes in Working Capital
-92.91
-58.35
-13.23
-32.96
-16.28
2.66
-10.35
-10.05
7.51
-4.25
Cash after chg. in Working capital
88.58
119.54
150.34
73.09
54.81
52.15
33.06
23.11
38.04
24.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.11
-37.50
-25.66
-23.10
-19.00
-12.88
-11.33
-9.30
-10.97
-7.87
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