PBT
1.58
13.77
6.03
10.18
11.14
4.65
-6.12
1.73
5.21
-10.72
Adjustment
2.42
0.87
-0.57
-4.60
-3.93
-4.97
9.40
2.99
-1.71
-0.06
Changes in Working Capital
-33.45
-18.83
-5.50
-22.23
-31.46
13.84
-14.80
-3.68
16.09
9.64
Cash after chg. in Working capital
-29.45
-4.18
-0.03
-16.66
-24.26
13.53
-11.52
1.04
19.59
-1.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.54
-2.75
-1.16
-1.59
-1.42
-1.04
-0.60
0.27
-1.13
0.11
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
-1.51