PBT
57.49
54.84
96.65
79.30
102.57
79.63
74.72
64.76
62.96
50.16
Adjustment
42.96
24.21
15.13
23.26
26.58
22.95
16.12
19.60
19.59
19.61
Changes in Working Capital
0.38
-16.22
-10.89
21.20
-20.49
0.27
1.62
-1.41
0.69
-7.14
Cash after chg. in Working capital
100.82
62.83
100.89
123.75
108.66
102.85
92.45
82.95
83.24
62.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.16
-11.10
-15.84
-15.97
-20.15
-16.16
-15.32
-14.55
-13.27
-11.10
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