PBT
1.73
-2.16
-17.49
-19.14
-15.72
-21.46
-6.09
-11.19
-23.79
-47.64
Adjustment
-28.89
-2.79
13.93
14.73
14.28
13.93
12.78
19.53
29.35
40.30
Changes in Working Capital
30.70
5.94
35.04
1.73
-13.52
-15.59
6.69
21.72
4.18
53.78
Cash after chg. in Working capital
3.55
1.00
31.48
-2.68
-14.96
-23.12
13.38
30.06
9.74
46.44
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
-0.18
-0.41
0.00
0.00
0.00
0.00
0.06
-0.06
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
22.38
169.42
2.03
-3.38
8.71
5.21
-0.03
-5.16
5.93
3.89