PBT
-12.49
8.86
-8.62
3.19
-33.82
4.78
-22.86
19.26
-12.92
-6.75
Adjustment
6.07
10.10
10.69
28.04
32.48
33.57
29.79
28.75
23.68
20.06
Changes in Working Capital
-2.06
2.79
9.37
28.32
-61.71
-9.42
33.17
-32.71
34.97
-11.72
Cash after chg. in Working capital
-8.48
21.76
11.44
59.55
-63.05
28.93
40.11
15.31
45.72
1.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.01
-0.71
-0.25
-0.58
-0.65
-0.02
-4.62
0.00
-0.98
1.24
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
-3.42
0.00
0.00
-0.03
-0.43
-0.07
-0.03
-0.04
-0.14