PBT
109.65
68.29
55.48
81.16
78.48
63.72
47.32
39.42
27.20
23.12
Adjustment
19.35
7.76
9.17
6.53
14.53
16.88
12.14
15.29
13.93
15.81
Changes in Working Capital
-31.45
-30.94
-43.25
14.59
-6.81
-1.95
-13.06
-2.50
-6.11
-17.13
Cash after chg. in Working capital
97.55
45.11
21.40
102.28
86.19
78.65
46.41
52.22
35.02
21.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-4.88
Tax Paid
-23.61
-16.69
-14.63
-23.05
-19.49
-20.23
-21.60
-13.37
-10.44
-7.18
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