PBT
3.57
3.34
5.64
2.53
1.84
2.17
2.83
2.14
2.21
2.98
Adjustment
1.01
0.95
0.89
0.81
0.80
0.76
0.27
0.23
0.93
0.60
Changes in Working Capital
1.22
-3.11
2.27
-4.65
8.18
-9.29
1.42
-0.59
-1.37
1.11
Cash after chg. in Working capital
5.80
1.18
8.81
-1.32
10.81
-6.36
4.51
1.78
1.77
4.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.12
-0.99
-0.89
-0.61
-0.45
-0.46
-0.62
-0.52
-0.50
-0.93
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