PBT
1.02
2.07
2.50
2.87
1.09
0.63
0.37
0.88
1.35
0.77
Adjustment
1.08
0.88
0.79
0.59
1.20
1.36
0.76
1.09
1.33
1.47
Changes in Working Capital
-0.55
-1.20
-0.59
-0.29
1.73
-1.78
0.09
-1.96
-0.24
2.82
Cash after chg. in Working capital
1.54
1.75
2.70
3.17
4.01
0.21
1.22
0.01
2.44
5.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.55
-0.60
-0.67
-1.33
-0.76
-0.40
-0.16
-0.58
-0.74
-0.39
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