PBT
55.15
39.40
33.98
31.07
16.51
15.12
10.70
6.87
10.79
9.74
Adjustment
-12.56
4.08
5.32
4.61
1.14
0.17
0.21
0.38
0.21
0.72
Changes in Working Capital
13.79
-9.90
-1.13
-8.31
-7.30
-2.50
2.59
-2.91
3.69
-0.11
Cash after chg. in Working capital
56.39
33.57
38.17
27.37
10.36
12.78
13.50
4.33
14.69
10.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.55
-13.51
-12.82
-9.75
-5.62
-4.05
-3.25
-1.92
-3.36
-3.73
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