PBT
20.26
30.91
39.96
25.58
21.84
18.90
20.85
6.90
1.42
0.84
Adjustment
11.03
9.22
7.45
5.14
3.98
3.44
2.78
1.96
2.57
3.22
Changes in Working Capital
9.19
-12.22
-26.92
-20.93
-14.34
-5.99
-7.57
-6.19
5.39
1.01
Cash after chg. in Working capital
40.48
27.91
20.49
9.79
11.47
16.35
16.06
2.67
9.39
5.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.23
-8.55
-9.01
-6.12
-5.11
-4.85
-6.14
-1.40
0.00
0.00
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