PBT
5.67
4.31
15.48
-6.46
9.77
10.25
8.71
7.85
14.35
15.55
Adjustment
-4.75
-0.78
-8.59
-7.10
-13.40
-9.73
-7.75
9.28
6.30
14.80
Changes in Working Capital
-46.82
-3.90
32.46
-0.26
-37.20
1.84
-46.62
32.61
93.27
-120.14
Cash after chg. in Working capital
-45.90
-0.38
39.35
-13.83
-40.84
2.37
-45.66
49.74
113.93
-89.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.48
-2.36
-5.51
-0.11
-1.55
-0.52
-1.08
0.00
-1.87
-2.55
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