PBT
2.01
1.06
4.95
5.04
4.48
3.02
4.87
3.28
2.01
1.25
Adjustment
1.77
2.15
1.05
0.58
1.11
0.93
1.00
1.00
0.74
0.80
Changes in Working Capital
-1.50
0.34
-2.88
-2.73
1.38
0.97
-2.19
-0.77
-0.33
-0.42
Cash after chg. in Working capital
2.28
3.54
3.11
2.89
6.97
4.92
3.67
3.51
2.43
1.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.80
-0.39
-1.50
-1.19
-1.74
-0.97
-1.70
-1.33
-0.78
-0.55
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