PBT
51.26
37.10
39.07
28.72
18.76
19.16
12.63
8.23
8.12
8.05
Adjustment
18.90
11.60
8.50
9.08
8.15
7.84
7.96
9.12
9.08
8.97
Changes in Working Capital
-16.20
9.25
-17.92
-4.02
-5.10
-3.25
2.84
-6.92
-2.22
-3.69
Cash after chg. in Working capital
53.96
57.96
29.65
33.78
21.81
23.75
23.44
10.43
14.99
13.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.78
-10.98
-10.64
-5.95
-6.20
-5.31
-3.67
-2.84
-2.77
-2.88
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