PBT
-0.86
32.17
-14.71
-16.70
-16.61
-21.63
-34.30
-22.03
-22.91
-19.84
Adjustment
0.25
-33.20
15.50
15.45
16.55
20.82
17.19
17.40
17.41
15.86
Changes in Working Capital
-1.51
-66.61
2.85
1.34
0.60
26.88
11.92
22.03
5.40
6.69
Cash after chg. in Working capital
-2.12
-67.64
3.64
0.10
0.53
26.07
-5.19
17.40
-0.11
2.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.01
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
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
0.00
0.00