PBT
90.58
81.90
34.45
34.68
32.79
33.64
34.56
26.39
21.25
17.79
Adjustment
-10.26
-2.95
-0.83
-2.53
-3.59
-0.41
-2.43
-0.83
3.00
2.53
Changes in Working Capital
-3.93
30.61
-4.29
-0.81
0.47
-10.92
0.71
2.65
0.70
-6.50
Cash after chg. in Working capital
76.39
109.57
29.33
31.35
29.68
22.30
32.85
28.20
24.96
13.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.19
-18.70
-11.15
-10.18
-10.56
-14.04
-11.49
-9.38
-7.36
-5.53
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