PBT
2.56
1.27
0.72
0.60
0.53
0.49
0.23
0.21
0.38
0.01
Adjustment
9.57
9.77
0.18
0.07
0.17
0.02
0.00
0.05
-0.01
0.00
Changes in Working Capital
-1.63
1.09
-0.72
1.02
-0.16
1.96
0.75
-0.05
0.15
-2.67
Cash after chg. in Working capital
10.50
12.14
0.18
1.69
0.54
2.46
0.98
0.20
0.52
-2.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.59
-0.35
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
0.00
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