PBT
0.64
0.83
-1.61
1.13
1.00
0.88
1.07
1.30
1.20
0.82
Adjustment
2.64
5.30
9.35
9.45
9.65
10.19
8.85
9.92
5.39
1.96
Changes in Working Capital
-2.05
42.53
3.53
0.89
-0.78
-1.27
2.12
-1.17
-15.46
-8.00
Cash after chg. in Working capital
1.22
48.66
11.26
11.47
9.87
9.80
12.04
10.06
-8.87
-5.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.13
-0.49
-0.57
-0.39
-0.33
-0.28
0.00
-0.44
-0.40
-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
-0.14
0.18
0.06
0.00