PBT
21.14
26.63
25.27
20.48
16.83
14.34
10.33
8.82
8.52
9.09
Adjustment
-1.22
-1.65
-1.67
-0.74
-0.50
0.98
1.49
1.38
1.07
1.20
Changes in Working Capital
0.57
-4.90
0.97
-3.01
-2.76
-1.95
2.37
-2.21
0.25
0.46
Cash after chg. in Working capital
20.48
20.08
24.57
16.72
13.57
13.37
14.19
7.99
9.84
10.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.94
-0.63
-0.52
Tax Paid
-5.46
-7.10
-8.39
-6.77
-5.75
-4.79
-2.83
-2.57
-2.42
-2.90
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
0.11
0.08
0.06
0.14
0.00