PBT
7.89
9.63
4.98
1.77
0.44
0.42
12.81
-6.77
14.74
70.09
Adjustment
16.63
22.61
30.10
26.58
-200.37
35.63
12.11
32.16
30.48
19.86
Changes in Working Capital
-14.81
-10.42
-23.30
-4.90
219.51
-36.67
-17.72
3.61
1.90
-54.46
Cash after chg. in Working capital
9.71
21.82
11.78
23.45
19.58
-0.62
7.20
29.01
47.13
35.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-0.54
-1.32
0.00
0.00
0.00
-0.41
-21.72
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