PBT
82.04
61.27
43.90
37.75
27.81
26.10
21.67
13.21
13.02
16.23
Adjustment
24.02
9.81
5.60
5.67
5.35
4.42
7.10
4.00
6.39
1.27
Changes in Working Capital
-32.96
-16.28
2.66
-10.35
-10.05
7.51
-4.25
-1.46
10.15
12.37
Cash after chg. in Working capital
73.09
54.81
52.15
33.06
23.11
38.04
24.51
15.75
29.56
29.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.10
-19.00
-12.88
-11.33
-9.30
-10.97
-7.87
-4.03
-1.93
-5.82
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