PBT
35.99
32.10
18.04
11.74
12.33
9.80
7.99
4.06
0.12
-1.55
Adjustment
7.25
6.40
6.83
10.21
5.08
5.64
4.98
4.35
5.78
3.77
Changes in Working Capital
-1.70
-0.23
3.33
-7.95
0.99
-1.02
-1.18
-1.06
0.53
2.71
Cash after chg. in Working capital
41.54
38.27
28.20
14.01
18.40
14.43
11.78
7.35
6.43
4.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.21
-9.15
-2.60
-3.31
-2.57
-2.02
-1.73
-1.62
-1.00
-0.99
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