PBT
95.08
55.21
46.07
31.48
24.35
15.96
14.47
9.95
14.25
16.36
Adjustment
2.65
3.98
5.35
3.76
5.27
5.33
3.94
2.10
0.87
1.32
Changes in Working Capital
0.47
-20.24
-20.38
3.15
2.51
9.74
0.59
-6.26
4.96
0.58
Cash after chg. in Working capital
98.21
38.96
31.04
38.38
32.12
31.03
19.00
5.79
20.08
18.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.69
-12.74
-12.51
-8.10
-5.63
-3.50
-3.26
-2.29
-4.26
-3.91
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