PBT
-14.75
-9.11
1.53
0.53
10.15
1.56
-0.06
13.42
45.40
0.22
Adjustment
28.06
30.77
21.15
20.87
19.30
10.97
22.21
16.01
-5.97
-4.19
Changes in Working Capital
-11.69
-16.02
-12.47
-16.34
-26.18
-11.71
74.26
-8.10
-39.84
-1.78
Cash after chg. in Working capital
1.61
5.64
10.22
5.06
3.27
0.82
96.40
21.34
-0.41
-5.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.04
-0.02
-0.12
-0.05
0.31
0.00
-3.34
-9.11
0.00
-2.35
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