PBT
78.48
63.72
47.32
39.42
27.20
23.12
18.43
9.79
5.51
3.43
Adjustment
14.53
16.88
12.14
15.29
13.93
15.81
14.28
13.56
8.15
7.40
Changes in Working Capital
-6.81
-1.95
-13.06
-2.50
-6.11
-17.13
23.14
-28.48
8.51
12.26
Cash after chg. in Working capital
86.19
78.65
46.41
52.22
35.02
21.81
55.85
-5.12
22.17
23.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
-4.88
-6.31
-6.76
-3.81
-3.52
Tax Paid
-19.49
-20.23
-21.60
-13.37
-10.44
-7.18
-2.11
-1.15
-0.64
-0.21
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