PBT
31.11
30.43
35.06
31.92
36.94
38.40
28.85
21.05
12.59
12.23
Adjustment
11.41
7.78
6.59
2.34
5.60
5.50
5.08
3.83
0.25
1.96
Changes in Working Capital
-5.02
1.42
6.87
11.18
-9.90
-6.38
-9.15
-2.76
-9.43
-3.75
Cash after chg. in Working capital
37.50
39.63
48.52
45.44
32.64
37.51
24.78
22.12
3.41
10.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.96
-5.32
-10.54
-9.07
-11.07
-10.55
-7.06
-5.94
0.00
-2.48
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
0.43
0.00
-0.04
0.00
0.00