PBT
1.80
2.06
1.12
1.01
1.01
0.69
0.62
0.39
0.44
0.52
Adjustment
4.74
2.61
3.76
3.59
3.84
2.59
2.74
2.69
2.19
2.47
Changes in Working Capital
1.73
-4.69
1.62
0.33
-4.64
-3.14
-3.34
0.09
-0.12
0.42
Cash after chg. in Working capital
8.26
-0.01
6.50
4.94
0.21
0.14
0.02
3.17
2.51
3.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.51
-0.56
-0.32
-0.27
-0.25
-0.20
-0.16
-0.13
-0.17
-0.16
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