PBT
-21.27
-21.26
-24.88
-36.76
-52.51
-44.00
7.25
1.19
6.23
5.41
Adjustment
20.42
20.42
20.44
22.68
32.88
39.89
33.77
39.63
18.36
11.67
Changes in Working Capital
0.98
0.61
4.21
14.58
9.82
9.74
10.52
-1.70
-17.66
-28.06
Cash after chg. in Working capital
0.13
-0.23
-0.23
0.50
-9.80
5.63
51.54
39.12
6.93
-10.98
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
0.02
-0.05
-0.13
-0.54
-0.09
-0.45
-1.20
-1.90
-1.50
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