PBT
49.40
32.31
5.73
19.94
17.43
13.36
7.34
-0.48
5.36
3.72
Adjustment
26.80
27.18
27.29
28.14
13.00
12.63
14.93
15.08
9.99
9.83
Changes in Working Capital
4.94
6.12
4.17
-2.72
2.90
-2.25
1.04
5.47
0.69
-1.64
Cash after chg. in Working capital
81.14
65.61
37.20
45.36
33.33
23.74
23.31
20.07
16.03
11.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.52
-8.93
-3.33
-6.74
-8.26
-5.17
-3.18
-2.71
-2.31
-0.01
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