PBT
7.38
10.84
7.64
4.99
4.49
5.13
4.60
1.53
2.38
2.51
Adjustment
7.51
7.91
7.13
8.04
7.00
7.45
6.23
5.14
3.70
2.77
Changes in Working Capital
-1.35
-0.40
-9.73
-5.07
-4.64
2.19
-6.35
-3.68
-3.16
-3.91
Cash after chg. in Working capital
13.54
18.35
5.04
7.96
6.85
14.76
4.48
2.99
2.92
1.37
Interest Paid
0.00
0.00
0.00
-3.98
-3.62
-4.30
-3.48
-3.12
-2.11
-1.66
Tax Paid
-2.55
-3.41
-1.99
0.00
0.00
0.00
0.00
0.35
-0.93
-0.77
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
0.00