PBT
0.65
27.97
31.16
32.35
31.89
40.12
18.29
4.20
11.72
21.68
Adjustment
6.06
5.33
4.49
4.11
2.98
-3.22
5.41
7.34
5.04
5.57
Changes in Working Capital
13.15
-14.38
6.21
10.60
16.37
-13.90
-16.75
13.27
1.78
-18.59
Cash after chg. in Working capital
19.86
18.92
41.86
47.06
51.24
23.00
6.95
24.80
18.54
8.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.01
-11.07
-9.24
-5.72
-8.70
-9.88
-5.06
-1.42
-3.76
-7.53
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