PBT
64.05
58.14
43.10
35.74
30.06
19.17
12.54
9.81
4.97
8.03
Adjustment
5.38
6.53
7.95
7.85
8.26
6.94
10.12
8.07
13.72
7.10
Changes in Working Capital
15.27
3.01
-21.03
-16.93
-2.93
-13.82
-10.87
-11.85
-7.45
-47.18
Cash after chg. in Working capital
84.69
67.69
30.02
26.66
35.39
12.28
11.79
6.03
11.24
-32.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.98
-16.63
-8.69
-8.86
-6.46
-3.46
-2.59
-1.70
-1.20
-1.51
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