PBT
8.80
9.59
8.38
9.25
6.73
6.08
4.12
5.20
1.56
3.51
Adjustment
11.34
8.17
12.29
8.63
11.48
12.76
11.42
11.13
7.95
5.12
Changes in Working Capital
16.54
-1.42
4.08
-13.01
14.35
-4.64
-2.79
-5.41
0.77
-2.47
Cash after chg. in Working capital
36.68
16.34
24.76
4.87
32.55
14.20
12.75
10.92
10.27
6.16
Interest Paid
0.00
0.00
0.00
0.00
-5.73
-7.03
-6.32
-6.29
-4.50
-2.73
Tax Paid
-2.42
-1.89
-1.94
-1.87
-1.12
-1.10
-0.77
-1.13
-0.36
-0.67
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
0.12