PBT
18.67
25.30
-2.02
7.31
6.23
-0.85
26.60
-16.70
-16.03
-32.04
Adjustment
-21.13
-26.00
-2.69
-14.54
-9.17
-4.35
-31.73
2.30
0.04
11.31
Changes in Working Capital
-21.33
-14.54
5.38
-9.51
0.32
4.29
-4.68
-17.22
26.58
28.10
Cash after chg. in Working capital
-23.79
-15.25
0.66
-16.73
-2.61
-0.90
-9.81
-31.62
10.60
7.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.15
0.00
0.54
-1.44
-2.05
-0.54
-4.17
-1.84
0.04
1.15
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