PBT
-9.90
-14.31
-45.10
-34.40
6.99
9.37
5.05
6.06
21.00
10.74
Adjustment
9.18
14.84
34.83
35.61
13.55
14.06
13.31
14.36
11.74
6.84
Changes in Working Capital
21.55
1.16
1.12
14.46
-19.78
-6.49
-7.86
1.43
0.82
-9.98
Cash after chg. in Working capital
20.83
1.69
-9.15
15.67
0.76
16.94
10.49
21.85
33.56
7.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.04
-0.28
-0.36
-2.35
-0.13
-2.42
-0.01
-0.15
-0.01
-0.03
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
-1.62
-20.63
0.00