PBT
-5.29
-31.92
-37.47
-28.52
-12.39
-4.69
-16.40
-7.79
6.48
1.35
Adjustment
2.41
30.90
25.19
7.16
7.67
8.41
6.26
3.32
6.21
2.37
Changes in Working Capital
2.71
39.80
8.04
-13.67
-7.45
7.30
10.56
6.91
-4.67
5.00
Cash after chg. in Working capital
-0.17
38.78
-4.24
-35.03
-12.17
11.02
0.43
2.44
8.02
8.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.80
0.28
1.33
1.03
1.17
-0.73
0.04
1.40
-0.05
-0.40
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.37
0.03
Extra & Other Items
-0.49
-28.54
-16.07
0.45
-0.02
-0.01
-0.06
1.44
-0.04
0.77