PBT
0.67
-40.60
-18.52
5.86
7.46
7.04
5.88
6.19
5.75
5.42
Adjustment
9.19
8.66
5.13
6.46
5.95
6.89
7.32
6.97
5.99
5.48
Changes in Working Capital
-0.36
31.84
7.35
-10.19
-14.52
-21.10
-5.83
-6.75
-14.55
-11.80
Cash after chg. in Working capital
9.50
-0.09
-6.04
2.13
-1.11
-7.16
7.37
6.41
-2.81
-0.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.86
0.18
-0.85
-1.61
-1.46
-1.43
-1.39
-1.43
-1.34
-1.09
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