PBT
39.20
35.71
30.86
14.51
3.82
6.37
3.36
0.89
0.60
3.77
Adjustment
12.21
12.97
13.06
16.47
12.93
8.44
8.31
4.52
4.31
5.03
Changes in Working Capital
-11.12
-9.95
-24.94
3.41
-16.08
6.65
-2.77
1.51
-8.09
14.19
Cash after chg. in Working capital
40.29
38.73
18.98
34.39
0.67
21.47
8.90
6.92
-3.18
22.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.39
-6.04
-6.23
-1.57
-0.92
-1.48
-0.41
-0.37
-0.36
-1.27
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