PBT
0.91
2.51
6.32
2.22
4.70
6.27
7.90
4.96
4.62
3.96
Adjustment
6.50
5.76
6.16
6.16
5.04
5.26
2.37
4.41
4.55
3.31
Changes in Working Capital
-2.18
-1.71
-7.59
-3.80
-3.94
-12.69
0.15
-4.34
-3.22
-5.81
Cash after chg. in Working capital
5.22
6.56
4.89
4.58
5.80
-1.17
10.42
5.04
5.95
1.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.58
-1.38
-1.14
-0.94
-1.66
-2.34
-2.34
-1.61
-0.81
-1.23
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