PBT
2.08
2.02
1.53
1.29
1.15
1.15
1.31
2.68
2.75
3.86
Adjustment
5.00
4.86
2.22
2.31
2.14
1.95
-0.36
0.44
2.51
1.09
Changes in Working Capital
0.45
-6.81
3.85
-1.23
-1.31
-0.18
12.44
-0.52
-7.06
2.93
Cash after chg. in Working capital
7.53
0.06
7.60
2.36
1.98
2.92
13.40
2.60
-1.81
7.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
-1.67
-1.07
-0.89
-0.81
-0.84
Tax Paid
-0.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.14
0.12
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.18
1.74
0.71
-1.45
0.13