PBT
121.78
100.49
96.36
76.26
64.88
64.54
52.24
33.80
28.88
23.93
Adjustment
50.36
40.93
37.78
21.89
24.89
41.23
33.08
17.40
16.20
11.71
Changes in Working Capital
-9.66
-0.74
-35.50
-24.92
-14.00
-18.63
-2.37
-5.87
-6.56
-9.22
Cash after chg. in Working capital
162.49
140.68
98.63
73.23
75.77
87.14
82.95
45.34
38.53
26.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.58
-27.48
-23.14
-18.21
-13.89
-23.30
-17.70
-7.01
-5.77
-4.60
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
-0.56
0.00
0.00
0.00
0.00