PBT
4.61
4.47
8.62
4.26
1.83
4.01
2.85
0.78
0.19
0.68
Adjustment
16.92
11.43
9.12
8.27
7.70
7.02
5.19
3.82
3.56
1.96
Changes in Working Capital
-3.46
3.98
2.82
-1.90
-8.10
3.34
-12.07
4.47
-1.08
0.28
Cash after chg. in Working capital
18.06
19.89
20.56
10.63
1.43
14.36
-4.03
9.07
2.68
2.92
Interest Paid
-1.37
-1.18
-3.53
-3.10
-2.64
-2.37
-1.29
-0.47
-0.51
0.00
Tax Paid
-1.97
-2.27
-2.94
0.19
0.42
-0.88
-0.33
0.13
-0.04
-0.13
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