PBT
13.13
12.26
7.59
0.94
12.62
7.80
3.05
0.25
0.16
0.10
Adjustment
17.26
17.93
19.75
19.08
19.50
9.50
0.00
0.00
0.00
0.00
Changes in Working Capital
-4.24
-1.31
7.11
24.56
-13.53
-72.79
-17.15
-0.25
-0.13
-0.23
Cash after chg. in Working capital
26.15
28.88
34.46
44.58
18.59
-55.48
-14.10
-0.01
0.04
-0.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.70
-3.84
-2.75
-0.56
-3.31
-2.48
-0.75
-0.05
-0.03
-0.03
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