PBT
53.83
0.26
1.14
1.03
0.38
0.86
1.65
-10.39
-42.51
-16.65
Adjustment
-56.72
5.02
4.18
2.79
2.15
1.90
2.23
-2.43
27.77
9.23
Changes in Working Capital
-17.05
-1.31
-1.52
1.98
-0.76
-3.40
6.75
22.18
6.09
18.82
Cash after chg. in Working capital
-19.94
3.97
3.80
5.80
1.77
-0.64
10.63
9.36
-8.66
11.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.36
-0.43
-0.72
-0.51
-0.25
-0.11
0.00
-0.10
0.00
-0.04
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
0.09
0.00
0.00
0.00
0.00