PBT
-1.16
-2.85
2.63
0.22
-0.26
1.55
1.55
2.41
-3.26
-1.68
Adjustment
2.38
2.60
-0.27
1.79
5.24
5.72
5.72
6.17
7.26
5.58
Changes in Working Capital
-0.96
1.36
0.82
0.93
0.64
-0.84
-0.84
-1.54
1.59
0.04
Cash after chg. in Working capital
0.26
1.11
3.17
2.95
5.63
6.43
6.43
7.04
5.59
3.94
Interest Paid
0.00
-1.73
-2.29
-2.78
-2.83
-3.06
-3.06
-3.60
-4.62
-4.61
Tax Paid
0.03
0.00
0.00
0.00
0.00
0.00
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