PBT
96.26
96.41
76.90
50.14
34.63
18.22
8.65
0.83
1.44
2.50
Adjustment
69.06
52.02
40.73
34.93
21.63
15.76
3.10
1.83
2.29
-5.77
Changes in Working Capital
-104.37
-28.66
-35.22
5.74
-31.50
-34.63
-15.99
-7.86
-1.61
4.29
Cash after chg. in Working capital
60.95
119.78
82.41
90.81
24.76
-0.65
-4.24
-5.20
2.12
1.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.26
-17.78
-28.65
-17.28
-7.74
-4.21
-0.76
-0.12
-1.52
-0.04
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