PBT
9.26
102.46
-80.06
-48.05
3.43
2.94
3.17
1.84
2.07
2.14
Adjustment
-2.19
-102.13
66.12
37.04
14.27
16.80
15.38
11.14
10.71
10.98
Changes in Working Capital
-9.11
0.00
45.47
-91.77
2.41
-11.60
-28.31
-5.75
0.12
3.84
Cash after chg. in Working capital
-2.04
0.34
31.52
-102.78
20.11
8.14
-9.77
7.22
12.89
16.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
-0.45
0.00
0.00
0.00
0.00
Tax Paid
-0.25
-0.24
-0.13
-0.68
-1.86
0.00
-0.74
-0.74
-0.68
-0.29
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
-0.36
0.00
0.00
0.00
0.00