PBT
35.72
27.65
22.09
22.43
18.53
14.44
14.95
16.90
16.06
14.79
Adjustment
2.70
0.26
1.86
4.09
0.85
1.55
-1.13
1.98
1.21
0.74
Changes in Working Capital
-7.52
-14.30
2.63
1.71
-19.26
0.44
-3.18
3.60
2.95
0.87
Cash after chg. in Working capital
30.91
13.61
26.58
28.22
0.13
16.43
10.64
22.48
20.23
16.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.32
-5.21
-6.60
-5.89
-5.22
-2.85
-3.31
-5.14
-4.57
-4.31
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
-0.01
-0.03