PBT
1.03
2.62
2.75
2.50
2.25
1.25
0.49
-4.71
-0.82
1.20
Adjustment
2.58
2.44
2.35
2.39
1.50
1.09
0.87
3.23
1.96
1.31
Changes in Working Capital
-3.57
-7.21
-3.19
-8.08
-10.54
-17.89
5.26
0.87
3.12
-1.59
Cash after chg. in Working capital
0.05
-2.15
1.91
-3.19
-6.79
-15.55
6.62
-0.61
4.25
0.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
-0.48
0.00
0.00
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.10
0.00
0.00