PBT
7.89
6.85
2.12
6.26
6.32
5.91
5.29
5.48
3.00
2.79
Adjustment
15.46
15.59
15.86
15.14
13.43
11.53
7.61
9.69
4.76
5.33
Changes in Working Capital
1.67
-7.35
-6.93
-12.48
-12.90
-7.21
-13.23
-13.88
-6.55
-11.40
Cash after chg. in Working capital
25.02
15.09
11.06
8.92
6.84
10.22
-0.33
1.30
1.21
-3.28
Interest Paid
-10.34
-10.27
-10.74
-10.23
-9.21
-7.47
-4.71
-6.77
-3.77
-4.14
Tax Paid
-1.63
-0.54
-0.37
-0.75
-0.80
-0.38
-0.90
-1.20
-0.60
-0.71
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
-0.94
-0.15
-0.15
-0.18
-0.18
-0.42
0.02
-0.72
-0.18
0.00