PBT
8.12
7.87
5.84
4.83
5.17
4.20
4.09
2.96
2.46
1.75
Adjustment
8.00
6.56
4.40
3.71
3.10
2.81
2.84
2.55
1.86
1.36
Changes in Working Capital
-18.31
-20.47
-15.52
-6.22
-7.53
-4.01
-3.46
-4.83
-6.10
-3.74
Cash after chg. in Working capital
-2.19
-6.04
-5.28
2.32
0.74
3.00
3.47
0.69
-1.78
-0.63
Interest Paid
-7.93
-6.50
-4.35
-3.67
-3.05
-2.74
-2.78
-2.50
-1.71
-1.32
Tax Paid
-2.54
-2.26
-2.19
-2.01
-2.07
-1.78
-1.65
-1.25
-0.93
-0.54
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
0.98