PBT
1.79
-1.43
-7.80
-2.91
2.82
4.35
4.96
11.48
4.61
3.35
Adjustment
12.09
14.36
20.21
18.30
22.34
18.95
17.77
13.13
10.07
9.24
Changes in Working Capital
0.30
-6.34
9.14
-10.13
11.07
-0.99
3.40
-0.38
3.66
0.01
Cash after chg. in Working capital
14.18
6.60
21.54
5.25
36.22
22.32
26.14
24.23
18.34
12.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.36
0.68
-0.46
-1.35
-1.35
-2.45
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
-0.55
0.00