PBT
1.38
1.50
1.20
4.24
40.59
5.79
-2.23
1.26
15.82
12.13
Adjustment
-3.73
-4.11
-3.94
-5.13
-35.01
-1.75
1.77
5.79
-2.54
-0.96
Changes in Working Capital
-1.43
2.68
2.92
16.10
-1.24
-24.33
-10.12
3.12
19.79
0.41
Cash after chg. in Working capital
-3.77
0.06
0.18
15.21
4.34
-20.28
-10.58
10.16
33.08
11.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.46
0.46
-0.01
-0.62
-9.12
-0.81
-0.43
-1.18
-2.98
-2.20
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