PBT
51.67
72.09
83.91
70.84
47.08
41.33
31.87
26.09
35.15
39.76
Adjustment
-2.93
-14.52
-4.71
-5.70
-8.90
-5.27
2.06
-1.34
-1.79
-1.87
Changes in Working Capital
0.98
9.22
-19.85
-20.35
7.15
5.67
4.35
-0.27
-1.46
-12.22
Cash after chg. in Working capital
49.72
66.79
59.35
44.78
45.32
41.74
38.28
24.49
31.90
25.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.01
-17.45
-24.38
-18.36
-11.31
-8.59
-8.43
-6.91
-7.27
-7.86
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