PBT
100.58
40.20
44.93
44.11
25.17
26.87
47.81
36.38
28.02
32.95
Adjustment
96.38
78.18
84.91
82.11
74.66
59.92
54.26
48.66
42.98
41.52
Changes in Working Capital
-99.99
-63.42
-63.82
-58.30
-17.94
-58.98
-39.03
4.63
-13.87
-44.83
Cash after chg. in Working capital
96.97
54.96
66.03
67.92
81.89
27.81
63.04
89.66
57.14
29.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.27
-11.85
-7.89
-9.49
-6.85
-5.22
-10.35
-7.33
-7.70
-7.43
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