PBT
1.54
20.35
8.76
7.55
15.11
1.68
4.33
15.64
14.04
21.75
Adjustment
7.10
-11.92
-1.07
-3.40
-14.57
-8.25
-5.29
-4.96
-12.06
-1.83
Changes in Working Capital
-16.91
-18.18
-5.38
-5.30
8.35
3.32
-0.72
4.89
-23.08
0.64
Cash after chg. in Working capital
-8.27
-9.75
2.31
-1.16
8.89
-3.25
-1.68
15.56
-21.09
20.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.06
-1.29
-1.26
1.21
-2.92
-1.02
-0.99
-2.67
-3.44
-3.28
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