PBT
11.22
14.23
15.41
1.05
7.98
3.67
2.93
-1.19
-0.02
-0.24
Adjustment
-1.71
0.57
0.56
0.38
0.96
0.63
-0.05
0.26
-0.18
0.07
Changes in Working Capital
-25.08
-22.14
20.29
9.17
-3.97
16.60
9.62
22.10
-46.71
-2.10
Cash after chg. in Working capital
-15.57
-7.34
36.26
10.60
4.97
20.90
12.50
21.17
-46.90
-2.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.98
-3.03
-1.40
-0.85
-0.64
-0.57
-1.01
-0.15
-0.04
0.01
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