PBT
11.54
3.85
1.23
2.36
6.24
6.80
4.38
1.36
0.57
0.14
Adjustment
18.58
9.84
0.76
1.20
1.24
1.19
1.31
0.90
0.46
0.09
Changes in Working Capital
-26.32
-19.20
2.13
-0.38
-3.61
-1.09
-8.17
-0.72
0.40
-2.18
Cash after chg. in Working capital
3.80
-5.51
4.12
3.17
3.87
6.90
-2.48
1.54
1.44
-1.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.09
-0.68
-0.27
-0.70
-1.74
-1.90
-1.35
-0.29
-0.05
-0.05
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