PBT
9.08
4.05
4.61
4.47
8.62
4.26
1.83
4.01
2.85
0.78
Adjustment
11.91
17.07
16.92
11.43
9.12
8.27
7.70
7.02
5.19
3.82
Changes in Working Capital
-5.04
-2.24
-3.46
3.98
2.82
-1.90
-8.10
3.34
-12.07
4.47
Cash after chg. in Working capital
15.95
18.89
18.06
19.89
20.56
10.63
1.43
14.36
-4.03
9.07
Interest Paid
-2.04
-1.52
-1.37
-1.18
-3.53
-3.10
-2.64
-2.37
-1.29
-0.47
Tax Paid
-2.08
-1.53
-1.97
-2.27
-2.94
0.19
0.42
-0.88
-0.33
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