PBT
-7.19
-19.43
-21.07
-28.88
-1.28
-0.02
-18.96
-10.88
1.28
5.74
Adjustment
6.43
17.30
18.57
13.19
12.54
13.67
16.51
14.38
11.12
9.48
Changes in Working Capital
0.80
9.45
0.11
31.68
-3.28
1.91
12.58
-0.88
-3.59
-0.92
Cash after chg. in Working capital
0.04
7.32
-2.38
15.99
7.99
15.56
10.14
2.62
8.82
14.30
Interest Paid
-0.01
-12.70
-13.32
-7.65
-6.12
-6.56
-8.20
-5.66
-4.59
-3.54
Tax Paid
0.00
0.00
0.00
0.00
0.00
-0.07
-3.69
3.14
-0.07
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