PBT
8.84
6.05
1.34
1.04
4.47
5.53
2.16
0.41
-13.77
-2.26
Adjustment
-3.57
-1.87
1.55
-0.54
0.52
-0.05
0.11
-0.41
11.24
-0.27
Changes in Working Capital
10.45
-3.20
2.93
-1.11
-1.64
-17.27
-28.94
15.03
1.87
1.62
Cash after chg. in Working capital
15.72
0.99
5.82
-0.62
3.35
-11.79
-26.67
15.03
-0.66
-0.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.11
-0.57
-0.32
-0.59
-1.13
-0.19
-0.34
0.00
0.00
0.00
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