PBT
-0.79
-1.74
-5.40
-86.90
-9.66
-19.20
1.46
1.83
1.13
3.11
Adjustment
-0.29
0.98
16.19
82.87
-1.17
3.54
13.58
11.57
10.01
5.15
Changes in Working Capital
0.14
0.42
1.58
38.48
-4.16
-6.02
-10.25
-6.45
4.06
-13.47
Cash after chg. in Working capital
-0.94
-0.34
12.37
34.46
-14.99
-21.68
4.79
6.95
15.20
-5.21
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
0.00
0.00
5.63
-0.45
0.00
0.13
-0.32
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
-0.01
-0.07
0.00
0.00
0.00
0.00
0.00
-0.12
0.07
0.00