PBT
20.96
7.57
10.35
1.82
3.07
4.44
17.99
6.02
6.92
19.26
Adjustment
3.31
1.49
1.70
2.37
0.28
-0.96
-0.51
0.22
0.10
0.49
Changes in Working Capital
-7.36
8.09
-18.00
-9.97
0.00
5.75
2.84
4.69
-6.47
2.03
Cash after chg. in Working capital
16.91
17.15
-5.95
-5.78
3.35
9.24
20.31
10.93
0.55
21.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.24
-0.99
-1.29
-0.27
-1.46
-2.02
-6.56
-1.22
-5.02
-4.42
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