PBT
0.97
1.14
0.02
-4.22
0.11
0.49
0.38
0.66
0.22
0.18
Adjustment
6.81
6.13
6.73
4.30
8.72
9.73
9.17
9.70
9.56
9.25
Changes in Working Capital
2.67
4.29
-9.79
4.60
-7.62
-1.44
-4.54
-0.74
-0.91
-2.84
Cash after chg. in Working capital
10.45
11.56
-3.04
4.68
1.21
8.77
5.01
9.62
8.87
6.59
Interest Paid
-4.65
-4.26
-3.29
-4.46
-5.09
-5.23
-5.58
-5.66
-5.81
-5.58
Tax Paid
-0.28
-0.17
-0.35
-0.20
-0.26
-0.24
-0.15
-0.12
-0.02
0.03
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