PBT
33.42
67.61
38.76
18.21
16.68
9.79
9.95
11.07
13.17
10.52
Adjustment
35.67
28.21
21.87
19.88
14.43
10.13
7.35
7.55
7.68
5.82
Changes in Working Capital
0.09
-30.44
-12.13
-11.82
-5.00
-6.17
-14.25
-14.79
-5.77
-6.61
Cash after chg. in Working capital
69.17
65.38
48.51
26.27
26.10
13.75
3.05
3.83
15.08
9.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.32
-15.72
-10.69
-5.76
-6.28
-5.34
-4.15
-2.45
-2.45
-2.91
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