PBT
63.02
31.60
40.56
35.99
32.10
18.04
11.74
12.33
9.80
7.99
Adjustment
28.19
27.90
8.39
7.25
6.40
6.83
10.21
5.08
5.64
4.98
Changes in Working Capital
-3.52
4.82
-0.42
-1.70
-0.23
3.33
-7.95
0.99
-1.02
-1.18
Cash after chg. in Working capital
87.69
64.33
48.53
41.54
38.27
28.20
14.01
18.40
14.43
11.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.59
-6.74
-10.11
-9.21
-9.15
-2.60
-3.31
-2.57
-2.02
-1.73
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