PBT
1.38
0.98
1.38
2.11
0.86
0.85
0.66
0.82
2.39
0.41
Adjustment
6.98
5.09
6.61
6.48
5.17
4.38
3.66
2.50
1.27
2.18
Changes in Working Capital
-1.56
0.78
-3.81
-0.39
-6.04
3.16
-9.92
-2.84
-3.96
-6.19
Cash after chg. in Working capital
6.80
6.85
4.19
8.20
-0.01
8.38
-5.60
0.47
-0.29
-3.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.46
-1.11
-0.49
-0.29
-0.40
-0.03
-0.16
-0.09
-0.14
-0.19
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
-0.01
-0.02
0.02
0.01
0.00
0.01