PBT
1.04
1.05
1.15
0.34
0.30
0.09
0.25
0.24
0.01
0.02
Adjustment
0.60
0.92
0.53
0.06
-0.01
0.10
0.09
0.09
0.02
0.03
Changes in Working Capital
-14.82
4.43
-0.81
-0.37
0.02
-6.21
-4.72
0.54
-0.73
-0.79
Cash after chg. in Working capital
-13.17
6.40
0.87
0.03
0.31
-6.03
-4.38
0.87
-0.70
-0.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.26
-0.25
-0.27
-0.08
-0.07
-0.02
-0.08
0.00
0.00
0.00
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