PBT
7.38
6.30
3.74
2.11
0.88
0.34
0.18
0.20
Adjustment
9.75
5.61
5.35
3.50
1.62
1.76
0.16
0.09
Changes in Working Capital
-10.65
-6.59
-7.76
-0.78
0.58
-2.61
1.31
-0.50
Cash after chg. in Working capital
6.48
5.33
1.33
4.83
3.09
-0.52
1.65
-0.22
Interest Paid
7.35
5.85
4.59
3.49
2.78
2.93
0.29
0.29
Tax Paid
-3.35
-2.97
-1.40
-0.86
-0.66
-1.10
-0.09
-0.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00