PBT
-15.72
-18.26
1.85
6.15
8.78
-5.57
16.84
3.24
-0.88
-12.87
Adjustment
9.80
11.64
17.51
15.32
13.14
12.20
1.51
12.93
13.57
13.50
Changes in Working Capital
36.63
9.79
9.66
-6.63
-9.54
-13.13
-0.65
-1.41
-12.21
4.17
Cash after chg. in Working capital
30.71
3.17
29.02
14.84
12.38
-6.50
17.70
14.76
0.48
4.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.03
-0.10
0.07
-0.03
-0.10
-0.08
-0.24
-0.15
0.01
-0.07
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