PBT
14.79
10.52
12.65
12.24
11.08
9.62
7.26
7.36
7.98
13.30
Adjustment
9.30
5.70
5.39
3.47
3.81
4.74
2.45
3.97
4.21
2.24
Changes in Working Capital
-9.40
-5.46
-5.57
-14.56
-2.93
-11.23
4.15
3.14
-0.43
-9.21
Cash after chg. in Working capital
14.69
10.76
12.46
1.14
11.96
3.14
13.85
14.47
11.76
6.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.64
-4.16
-4.30
-4.35
-3.92
-3.25
-2.24
-2.31
-2.38
-4.18
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
-0.01
0.02
-0.04
-0.01