PBT
0.63
0.59
1.10
0.46
0.10
0.09
0.10
0.13
0.13
Adjustment
3.80
3.92
3.74
4.00
4.23
3.08
1.95
1.71
1.73
Changes in Working Capital
1.21
0.31
1.34
0.71
1.08
-2.22
-2.37
-0.86
-1.39
Cash after chg. in Working capital
5.64
4.83
6.18
5.17
5.40
0.95
-0.32
0.99
0.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
-2.59
-1.63
-1.60
-1.38
Tax Paid
0.00
0.00
0.00
0.00
-0.01
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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01