PBT
-10.94
-26.42
-13.98
-21.21
-47.57
-114.87
-17.82
-17.21
-30.00
-46.75
Adjustment
11.19
13.79
14.80
14.90
14.98
16.05
17.08
18.14
38.49
4.44
Changes in Working Capital
-1.17
11.90
-1.07
6.05
32.78
99.81
2.12
-1.94
-4.21
49.19
Cash after chg. in Working capital
-0.92
-0.73
-0.25
-0.26
0.19
0.99
1.37
-1.01
4.28
6.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.18
0.47
-0.16
-0.15
-0.12
-0.10
-0.03
0.02
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