PBT
-14.49
-20.63
-11.36
-8.41
-2.01
-6.92
-9.91
-4.47
3.92
-4.98
Adjustment
13.55
10.70
10.00
11.71
14.49
10.14
12.01
13.71
18.38
16.24
Changes in Working Capital
13.61
5.46
4.62
4.38
-7.37
16.42
15.56
-8.93
-1.49
-1.01
Cash after chg. in Working capital
12.67
-4.46
3.25
7.68
5.11
19.65
17.66
0.31
20.82
10.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.02
0.06
0.37
-0.04
-0.36
0.12
0.09
-0.27
-0.66
-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
-0.75
-2.99
-0.27
-0.04
-0.65
-1.65
0.00
0.00
0.00
0.00