PBT
5.17
4.00
3.51
3.31
2.77
2.36
1.41
1.37
1.10
1.05
Adjustment
-5.74
-5.04
-4.65
-4.46
-3.51
-3.21
1.01
0.23
-0.27
-0.14
Changes in Working Capital
-2.13
0.30
-2.37
-0.30
1.64
-0.62
0.00
-0.06
-1.23
-1.20
Cash after chg. in Working capital
-2.70
-0.74
-3.52
-1.44
0.90
-1.47
2.43
1.54
-0.41
-0.29
Interest Paid
-0.39
-0.08
-0.10
-0.09
-0.75
-0.94
-0.84
-0.14
0.00
0.00
Tax Paid
-1.31
-0.84
-0.84
-0.95
-0.63
-0.60
-0.47
-0.44
0.00
0.00
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
5.54
5.31
5.23
4.58
4.52
4.21
-5.11
-4.50
0.00
0.00