PBT
33.06
37.62
38.51
26.05
33.59
27.95
19.45
15.04
11.02
7.69
Adjustment
6.67
4.28
2.92
9.53
3.24
-0.87
1.72
0.67
-1.40
-2.58
Changes in Working Capital
-6.54
0.17
-18.82
-9.68
-19.10
-12.74
-13.91
-2.95
0.96
-6.61
Cash after chg. in Working capital
33.18
42.07
22.61
25.90
17.73
14.34
7.27
12.75
10.57
-1.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.66
-7.96
-8.56
-7.23
-9.39
-4.77
-3.31
-2.67
-1.50
-1.13
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
-0.01
0.00
-0.53
-0.39
0.03
-1.05
-0.09
-0.12
-0.16
0.00