PBT
-0.67
0.33
1.56
-20.94
-27.98
-112.72
-40.51
-34.05
-31.17
-66.08
Adjustment
5.44
5.61
1.33
21.31
31.77
13.11
14.79
13.53
14.58
15.49
Changes in Working Capital
-1.34
10.48
0.29
14.19
22.32
120.60
26.94
27.84
16.11
19.27
Cash after chg. in Working capital
3.42
16.42
3.17
14.56
26.11
20.99
1.22
7.32
-0.48
-31.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.40
1.31
-4.83
-0.02
-0.57
-0.26
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