PBT
49.11
41.21
34.05
23.01
21.74
14.96
14.05
11.92
8.74
6.78
Adjustment
7.29
5.04
3.24
8.79
7.85
6.92
6.27
5.85
6.77
5.81
Changes in Working Capital
14.65
-32.37
-6.82
15.05
-8.00
-13.68
4.33
-7.51
16.53
-16.65
Cash after chg. in Working capital
71.04
13.88
30.46
46.85
21.59
8.21
24.64
10.26
32.04
-4.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.01
-11.20
-8.30
-6.34
-5.66
-4.63
-5.82
-4.18
-4.03
-2.18
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