PBT
20.46
25.40
22.63
17.52
17.53
24.52
20.85
14.01
10.38
9.75
Adjustment
-5.10
-5.84
-5.94
-5.02
-4.20
-5.33
-5.36
-4.95
-4.90
-4.81
Changes in Working Capital
-2.10
-0.99
-1.26
0.70
0.65
-1.07
-0.12
-0.66
-0.24
0.35
Cash after chg. in Working capital
13.25
18.58
15.42
13.20
13.98
18.12
15.37
8.40
5.24
5.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.36
-6.50
-5.77
-5.28
-4.89
-7.66
-6.92
-4.69
-3.49
-2.68
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