PBT
0.55
0.47
1.02
4.50
5.46
5.18
1.71
1.62
1.44
0.80
Adjustment
2.90
2.49
3.08
3.90
3.76
2.91
3.35
3.19
3.61
3.94
Changes in Working Capital
10.36
-5.70
5.55
-8.47
-6.91
-3.57
-11.88
-4.08
0.83
-0.53
Cash after chg. in Working capital
13.81
-2.74
9.66
-0.06
2.32
4.52
-6.83
0.72
5.88
4.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.11
-0.26
-1.15
-1.54
-1.73
-1.73
-0.58
-0.50
-0.47
-0.28
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