PBT
32.79
24.19
13.31
12.09
14.63
9.56
10.38
9.86
8.72
12.19
Adjustment
13.88
11.88
7.88
10.32
11.18
12.06
12.76
12.26
11.31
9.29
Changes in Working Capital
-7.12
-0.78
0.98
0.81
-7.08
-10.10
-2.47
-3.62
-0.38
5.82
Cash after chg. in Working capital
39.55
35.29
22.18
23.22
18.73
11.52
20.66
18.49
19.65
27.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.66
-5.80
-4.43
-3.76
-4.24
-3.36
-3.40
-3.16
-2.62
-4.28
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