PBT
1.01
1.01
0.69
0.62
0.39
0.44
0.52
0.48
0.69
0.49
Adjustment
3.59
3.84
2.59
2.74
2.69
2.19
2.47
2.56
2.34
1.58
Changes in Working Capital
0.33
-4.64
-3.14
-3.34
0.09
-0.12
0.42
-0.53
0.26
0.23
Cash after chg. in Working capital
4.94
0.21
0.14
0.02
3.17
2.51
3.41
2.51
3.29
2.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.27
-0.25
-0.20
-0.16
-0.13
-0.17
-0.16
-0.16
-0.21
-0.13
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