PBT
3.87
4.08
3.13
2.96
2.35
2.07
2.56
2.21
2.61
2.25
Adjustment
0.66
1.15
1.17
2.01
1.93
2.62
2.36
2.52
3.15
1.50
Changes in Working Capital
4.92
-1.06
-1.19
1.27
-2.95
1.61
-2.68
-2.01
-0.59
1.07
Cash after chg. in Working capital
9.44
4.17
3.10
6.23
1.32
6.31
2.25
2.73
5.17
4.83
Interest Paid
-0.10
-0.50
-0.46
-1.27
-1.13
-1.81
-1.60
-1.85
-2.32
-1.06
Tax Paid
-1.03
-1.13
-1.23
-1.04
-0.98
-0.67
-0.66
-0.78
-1.02
-0.73
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
-0.04
0.02
-0.01