PBT
4.65
-6.12
1.73
5.21
-10.72
1.68
0.01
2.76
8.28
8.16
Adjustment
-4.97
9.40
2.99
-1.71
-0.06
-3.70
2.48
-0.84
-1.05
0.05
Changes in Working Capital
13.84
-14.80
-3.68
16.09
9.64
9.97
-10.63
-1.07
-33.58
-22.19
Cash after chg. in Working capital
13.53
-11.52
1.04
19.59
-1.14
7.95
-8.15
0.84
-26.35
-13.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.04
-0.60
0.27
-1.13
0.11
-1.18
-0.39
-1.16
-2.24
-2.62
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
-1.51
2.43
0.00
0.00
0.00
0.00