PBT
46.16
36.49
48.98
53.19
51.54
41.61
38.00
46.46
51.87
42.81
Adjustment
8.44
12.11
14.25
18.23
19.42
20.23
18.79
20.32
9.38
9.34
Changes in Working Capital
-4.49
34.15
-35.85
-13.49
17.39
13.13
-29.45
-30.68
24.94
0.99
Cash after chg. in Working capital
50.11
82.75
27.38
57.93
88.34
74.97
27.34
36.09
86.19
53.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-3.55
-3.60
Tax Paid
-12.05
-10.44
-11.94
-9.79
-13.95
-16.02
-12.63
-10.79
-11.51
-12.81
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