PBT
9.16
21.98
8.07
-5.61
-0.28
1.70
-5.41
1.82
2.20
6.50
Adjustment
9.33
9.12
6.55
6.27
11.74
8.37
6.11
4.40
6.21
5.64
Changes in Working Capital
12.38
-29.23
25.04
-17.06
10.52
13.06
-8.76
0.46
8.22
-13.49
Cash after chg. in Working capital
30.87
1.86
39.66
-16.39
21.98
23.13
-8.05
6.69
16.63
-1.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.42
-7.68
-2.97
0.24
-1.08
-0.68
-0.59
-0.77
-1.67
-1.99
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