PBT
1.68
0.75
0.65
0.60
1.02
0.74
0.90
1.06
1.80
1.00
Adjustment
-4.51
-2.69
2.90
3.18
3.18
2.33
3.06
2.95
2.59
1.76
Changes in Working Capital
-0.01
-2.42
1.25
-1.14
-0.94
-1.00
4.75
2.79
-3.01
-8.87
Cash after chg. in Working capital
-2.85
-4.36
4.80
2.65
3.26
2.07
8.70
6.79
1.39
-6.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.42
-0.19
-0.16
-0.13
-0.29
-0.21
-0.30
-0.35
-0.61
-0.31
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
0.14
0.00
0.07
0.00
0.00
0.00