PBT
72.24
56.17
43.24
34.73
17.84
14.49
Adjustment
-5.04
6.25
11.40
15.61
9.10
5.52
Changes in Working Capital
-87.49
-54.85
27.31
-10.78
-5.89
-6.84
Cash after chg. in Working capital
-20.29
7.57
81.96
39.56
21.05
13.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.17
-9.21
-1.80
-8.40
-5.90
-2.82
Other Direct Exp. Paid
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