PBT
4.71
9.18
8.60
6.72
-1.79
1.14
3.31
2.72
2.64
2.25
Adjustment
14.44
14.94
15.47
16.43
15.31
17.83
17.16
18.56
7.38
23.83
Changes in Working Capital
12.57
-0.98
-0.40
-3.25
-3.63
-4.43
-21.03
2.50
6.83
8.09
Cash after chg. in Working capital
31.72
23.14
23.67
19.90
9.89
14.54
-0.56
23.78
16.85
34.17
Interest Paid
-8.24
-8.84
-10.05
-11.13
-10.02
-11.92
-11.44
-11.82
0.00
-16.32
Tax Paid
-1.60
-2.64
-2.60
-2.00
0.00
-0.25
-0.60
-0.52
-0.48
-0.45
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