PBT
28.82
23.61
28.32
28.02
25.10
21.93
19.10
17.53
14.43
14.00
Adjustment
0.37
1.99
-1.43
0.87
2.64
2.58
4.10
3.98
5.85
2.92
Changes in Working Capital
8.93
4.07
-11.73
6.28
-16.57
0.54
-3.92
-7.00
2.61
-11.37
Cash after chg. in Working capital
38.12
29.67
15.17
35.16
11.17
25.06
19.28
14.51
22.89
5.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.53
-7.42
-8.19
-8.02
-6.77
-5.73
-5.30
-4.75
-4.18
-3.51
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