PBT
2.73
3.60
3.28
2.96
1.80
3.01
3.46
2.02
1.57
2.02
Adjustment
4.14
3.94
2.37
1.96
5.57
10.75
5.20
5.82
5.47
4.19
Changes in Working Capital
-1.43
-0.51
7.73
-7.00
87.80
-50.30
-26.08
0.73
7.11
-5.58
Cash after chg. in Working capital
5.45
7.03
13.38
-2.07
95.16
-36.53
-17.42
8.57
14.15
0.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.63
-1.18
-0.38
-0.74
-0.41
-0.83
-0.47
-0.21
-0.10
-0.40
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