PBT
32.57
35.05
20.09
17.05
20.07
13.42
13.09
16.44
20.05
20.01
Adjustment
-0.12
0.04
1.08
1.17
0.74
-0.20
-3.61
-7.90
-6.57
0.39
Changes in Working Capital
-0.55
-7.76
-10.30
9.10
-7.31
-4.77
-7.25
-1.62
0.50
-7.67
Cash after chg. in Working capital
31.90
27.33
10.87
27.32
13.50
8.45
2.23
6.92
13.98
12.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.90
-10.25
-5.82
-3.81
-6.43
-4.00
0.00
0.00
0.00
-6.38
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