PBT
109.19
122.24
100.46
95.93
83.67
64.05
58.14
43.10
35.74
30.06
Adjustment
0.96
-16.76
-0.29
1.49
4.75
5.38
6.53
7.95
7.85
8.26
Changes in Working Capital
9.17
-16.12
-31.40
2.40
0.42
15.27
3.01
-21.03
-16.93
-2.93
Cash after chg. in Working capital
119.32
89.37
68.76
99.82
88.84
84.69
67.69
30.02
26.66
35.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.31
-26.13
-29.61
-23.64
-19.45
-13.98
-16.63
-8.69
-8.86
-6.46
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