PBT
56.21
59.36
67.25
72.57
65.01
53.57
44.70
38.57
32.02
26.23
Adjustment
12.42
15.22
13.92
9.89
10.42
7.97
8.98
5.73
4.90
3.03
Changes in Working Capital
13.36
-2.27
-39.34
-10.58
-19.24
-4.21
-23.58
-11.12
3.51
-14.81
Cash after chg. in Working capital
82.00
72.31
41.83
71.89
56.19
57.32
30.09
33.19
40.43
14.45
Interest Paid
0.00
0.00
0.00
0.00
-0.19
-0.15
-0.22
-0.12
-0.17
-0.08
Tax Paid
-15.76
-18.40
-19.46
-22.69
-18.91
-13.59
-11.80
-9.62
-9.06
-7.45
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