PBT
0.93
0.89
0.87
0.77
1.49
1.53
1.31
0.93
0.95
0.98
Adjustment
4.22
3.46
3.46
3.45
2.68
1.94
2.10
2.06
1.18
1.04
Changes in Working Capital
-8.06
0.38
0.96
-0.26
-3.20
0.04
-1.03
-0.76
-0.56
-2.79
Cash after chg. in Working capital
-2.90
4.72
5.29
3.96
0.97
3.50
2.38
2.22
1.57
-0.76
Interest Paid
-2.23
-1.49
-1.80
-1.82
-1.38
-1.17
-1.30
-0.99
-0.43
-0.38
Tax Paid
-0.22
-0.17
-0.15
-0.30
-0.29
-0.24
-0.17
0.00
-0.02
-0.08
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
0.02
0.04
0.60
0.34
0.36
0.21
0.08
0.03
0.00
0.00