PBT
21.75
6.13
3.26
-1.47
0.00
1.27
0.96
-0.04
-0.04
-0.06
Adjustment
3.50
-7.01
-6.92
-0.90
-0.94
2.10
1.14
0.02
0.21
-0.38
Changes in Working Capital
-279.14
2.37
-0.89
-1.55
-0.29
-4.40
2.47
-0.37
-0.63
-2.17
Cash after chg. in Working capital
-253.89
1.48
-4.55
-3.92
-1.24
-1.03
4.58
-0.39
-0.46
-2.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.50
-1.64
-0.80
0.00
0.33
-0.37
-0.19
0.00
0.01
0.00
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