PBT
2.02
1.81
0.82
0.68
0.57
0.61
0.58
0.47
0.00
0.84
Adjustment
1.97
2.00
2.65
2.36
2.21
1.87
2.44
3.09
0.00
4.43
Changes in Working Capital
-6.38
3.14
-7.76
1.64
1.24
0.23
0.23
-1.46
0.00
-11.01
Cash after chg. in Working capital
-2.39
6.94
-4.29
4.68
4.02
2.70
3.25
2.10
0.00
-5.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.51
0.08
-0.26
-0.23
-0.14
-0.20
-0.39
-0.43
0.00
-0.52
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
-0.05
0.00
0.00
0.00
0.00
0.00
0.19