PBT
41.20
31.81
29.36
26.55
30.08
23.09
22.74
21.77
18.34
10.40
Adjustment
17.32
25.29
25.71
25.06
26.96
25.94
23.75
22.83
21.50
21.19
Changes in Working Capital
51.90
25.74
3.47
21.29
4.67
15.27
9.78
-6.88
-3.69
-2.42
Cash after chg. in Working capital
110.42
82.84
58.53
72.90
61.72
64.30
56.27
37.73
36.16
29.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.73
-9.26
-5.85
-6.91
-6.46
-6.86
-8.13
-6.97
-6.51
-3.87
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