PBT
2.73
1.27
0.90
1.53
1.69
1.04
0.56
0.09
0.25
0.29
Adjustment
4.33
4.64
2.92
3.68
1.24
0.13
0.12
0.08
0.10
0.05
Changes in Working Capital
-1.07
-4.52
-1.63
-7.56
-4.94
-3.19
-0.38
0.61
-0.30
-0.84
Cash after chg. in Working capital
5.98
1.39
2.19
-2.35
-2.01
-2.03
0.30
0.79
0.04
-0.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.13
0.00
-0.23
-0.50
-0.74
-0.41
-0.17
-0.08
-0.08
-0.07
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