PBT
19.18
19.21
23.33
25.95
31.75
29.28
27.02
22.62
18.01
15.59
Adjustment
16.51
13.52
13.37
13.07
12.51
13.29
13.61
12.43
16.15
13.52
Changes in Working Capital
-15.04
-25.57
-9.91
-5.56
-4.71
-5.92
1.92
-1.58
7.53
-3.04
Cash after chg. in Working capital
20.65
7.16
26.80
33.46
39.55
36.66
42.56
33.47
41.69
26.07
Interest Paid
-3.41
-1.52
-1.05
-1.03
-1.44
-1.29
-1.73
-1.55
-4.62
-4.68
Tax Paid
-2.50
-4.00
-5.40
-7.35
-10.29
-8.42
-6.63
-6.35
-5.43
-4.00
Other Direct Exp. Paid
-2.43
-0.56
-0.44
-0.69
-0.58
-0.27
-0.27
-0.11
-0.07
-0.04
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
-0.58
-0.17
0.00
0.00