PBT
28.83
33.92
34.67
24.67
12.27
12.91
10.19
7.91
3.78
2.43
Adjustment
1.01
2.31
1.80
0.39
2.77
3.12
3.16
2.27
2.06
2.42
Changes in Working Capital
3.52
-2.06
-8.57
-11.67
-1.16
-5.96
-4.45
-1.74
-4.59
2.75
Cash after chg. in Working capital
33.37
34.17
27.90
13.38
13.88
10.07
8.90
8.44
1.25
7.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.05
-8.60
-7.50
-5.15
-2.55
-2.45
-2.21
-1.77
-0.65
-0.43
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