PBT
1.17
0.82
0.03
0.90
1.31
1.13
0.76
1.05
0.92
0.60
Adjustment
6.20
4.84
4.69
5.07
5.14
3.34
2.44
2.68
2.56
2.71
Changes in Working Capital
-10.15
-5.21
-1.36
-4.65
1.95
-5.03
-0.73
-4.61
-1.93
-2.66
Cash after chg. in Working capital
-2.79
0.45
3.36
1.32
8.40
-0.56
2.48
-0.88
1.55
0.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.37
-0.13
-0.38
-0.51
-0.72
-0.30
-0.45
-0.34
-0.16
-0.26
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