PBT
93.07
70.97
87.54
77.63
74.95
77.63
80.37
63.41
48.18
39.04
Adjustment
11.20
11.04
10.89
6.65
2.63
-0.50
-9.43
-2.88
2.42
0.40
Changes in Working Capital
-13.05
2.06
-6.14
-29.62
-2.52
-10.70
-15.07
13.78
-6.56
-2.22
Cash after chg. in Working capital
91.22
84.07
92.28
54.65
75.06
66.43
55.86
74.31
44.05
37.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.42
-17.21
-21.02
-17.95
-17.98
-18.86
-25.56
-19.38
-13.63
-9.71
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