PBT
1.86
5.68
58.56
17.10
-2.69
9.27
2.92
19.82
0.11
5.55
Adjustment
1.08
2.47
6.20
7.12
2.39
2.64
1.03
9.69
3.98
-0.19
Changes in Working Capital
-45.52
7.37
11.07
-66.47
19.99
-6.22
40.39
-49.16
3.70
42.66
Cash after chg. in Working capital
-42.57
15.53
75.84
-42.25
19.70
5.70
44.33
-19.65
7.79
48.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.24
-2.83
-11.39
-1.51
-0.63
-0.55
-1.43
-0.44
2.16
-8.91
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
0.01
0.00