PBT
2.44
2.29
2.20
1.51
1.05
1.23
0.73
0.79
Adjustment
2.61
2.70
3.36
3.42
3.15
2.90
2.07
0.83
Changes in Working Capital
-7.25
4.02
-14.69
-5.93
-5.80
7.04
-7.87
-15.33
Cash after chg. in Working capital
-2.20
9.01
-9.13
-1.00
-1.60
11.18
-5.07
-13.71
Interest Paid
-1.49
-1.54
-2.14
-2.20
-2.24
0.00
0.00
0.00
Tax Paid
-0.78
-1.12
-0.75
-0.38
-0.39
-0.29
-0.20
-0.18
Other Direct Exp. Paid
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