PBT
30.33
35.35
29.95
14.37
11.19
6.53
6.27
5.26
2.97
2.37
Adjustment
18.26
13.35
12.07
9.75
8.84
8.19
6.27
5.95
4.86
3.84
Changes in Working Capital
7.06
-33.52
-30.40
-23.70
-21.31
-1.60
-0.19
-4.42
-1.87
-4.45
Cash after chg. in Working capital
55.66
15.18
11.63
0.42
-1.28
13.12
12.36
6.79
5.97
1.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.96
-9.98
-16.44
-4.55
-2.65
-1.96
-1.49
-1.54
-0.80
-0.72
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
-0.38
0.00
0.00
0.00
0.00
0.00