PBT
116.60
98.39
87.90
69.69
105.86
100.57
100.63
103.88
88.75
65.95
Adjustment
3.63
8.83
7.22
-4.11
-20.44
-11.14
-10.44
-9.23
-5.40
3.78
Changes in Working Capital
-16.54
6.07
1.44
2.25
-12.35
11.16
-8.12
-7.60
-7.60
-8.08
Cash after chg. in Working capital
103.69
113.29
96.56
67.82
73.07
100.58
82.07
87.04
75.75
61.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.93
-32.07
-19.66
-18.98
-30.13
-30.36
-32.40
-36.84
-25.83
-19.14
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