PBT
14.48
52.58
53.35
47.08
41.04
34.20
24.57
16.50
6.25
9.30
Adjustment
42.67
15.18
26.88
22.29
14.26
10.41
9.09
9.63
5.18
3.44
Changes in Working Capital
14.25
-14.67
-26.58
5.42
-18.57
-20.68
-9.25
-11.95
14.39
-13.71
Cash after chg. in Working capital
71.39
53.08
53.65
74.79
36.74
23.93
24.40
14.17
25.83
-0.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.43
-13.02
-16.82
-19.24
-15.56
-11.64
-9.52
-4.34
-2.37
-1.35
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