PBT
32.45
24.17
22.68
13.69
13.50
12.02
3.29
0.00
0.00
Adjustment
19.15
20.06
18.77
19.32
16.83
16.70
16.06
0.00
0.00
Changes in Working Capital
-21.91
-6.04
-18.88
-5.81
-0.31
-0.08
-1.76
0.00
0.00
Cash after chg. in Working capital
29.70
38.19
22.58
27.20
30.03
28.63
17.59
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.12
-13.02
-5.96
-5.08
-4.89
-0.74
-0.27
0.00
0.00
Other Direct Exp. Paid
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