PBT
4.92
1.41
0.28
3.04
4.13
3.12
1.30
1.12
2.38
2.02
Adjustment
1.29
1.10
1.23
1.40
1.51
2.24
3.14
3.40
5.08
3.39
Changes in Working Capital
5.69
-3.58
-0.38
-2.06
0.86
-3.05
-2.68
-1.23
-3.47
-0.90
Cash after chg. in Working capital
11.90
-1.07
1.13
2.39
6.50
2.31
1.76
3.29
3.99
4.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.16
-0.55
-0.07
-0.56
-0.88
-0.64
-0.27
-0.31
-0.48
-0.47
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