PBT
40.23
31.08
30.76
22.34
15.70
13.58
29.87
15.27
9.94
9.76
Adjustment
-12.85
-5.42
-3.08
1.46
0.64
-0.40
0.41
5.73
6.31
5.68
Changes in Working Capital
-11.48
-10.72
-19.26
-14.98
-0.90
-1.16
-26.10
3.52
4.93
-15.81
Cash after chg. in Working capital
15.90
14.94
8.41
8.82
15.44
12.02
4.19
24.52
21.18
-0.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.11
-9.85
-7.02
-5.69
-4.49
-9.57
-4.98
-2.67
-2.60
-1.87
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