PBT
4.04
4.93
3.31
5.67
2.39
1.62
0.30
0.41
0.11
0.76
Adjustment
5.52
8.49
3.59
3.22
2.70
2.84
6.79
4.65
1.94
-2.92
Changes in Working Capital
-6.53
-14.08
-12.20
-12.51
15.46
-2.07
-4.36
-6.21
3.12
-8.29
Cash after chg. in Working capital
3.04
-0.65
-5.30
-3.62
20.55
2.39
2.72
-1.15
5.16
-10.45
Interest Paid
-2.50
-2.98
-2.76
-2.11
-1.45
-3.19
-1.68
-2.19
-1.59
-1.30
Tax Paid
-0.84
-0.76
-1.50
-1.33
-1.52
-0.16
-0.17
-0.33
-0.23
-0.27
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
3.62
-3.06
1.00
-0.16
0.63
1.52
-3.50
-0.43
1.48
0.20