PBT
7.91
4.59
4.09
3.35
2.93
2.01
1.42
1.13
0.57
0.19
Adjustment
7.40
4.15
3.84
2.41
2.22
2.38
2.02
1.40
1.07
0.82
Changes in Working Capital
-11.79
-3.55
-10.42
-4.99
0.23
-9.02
-0.65
-2.97
-1.58
-1.30
Cash after chg. in Working capital
3.52
5.19
-2.49
0.77
5.38
-4.63
2.79
-0.44
0.07
-0.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.58
-1.53
-0.53
-1.03
-0.47
-0.70
-0.54
-0.40
-0.19
-0.06
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