PBT
102.72
86.51
64.05
49.08
39.96
48.57
41.20
37.05
25.29
14.68
Adjustment
34.26
35.51
31.10
24.20
12.62
15.10
6.52
9.72
15.64
15.59
Changes in Working Capital
46.14
-99.63
-19.62
-13.42
32.72
-40.43
-7.74
-8.85
-8.58
-4.58
Cash after chg. in Working capital
183.12
22.39
75.54
59.87
85.29
23.24
39.98
37.92
32.35
25.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.14
-19.87
-14.97
-12.53
-14.01
-13.92
-13.62
0.00
0.00
0.00
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