PBT
-18.90
-13.53
-16.10
-15.29
-7.04
-10.08
-10.04
-6.06
Adjustment
18.25
15.33
14.55
5.34
6.67
6.00
5.53
10.64
Changes in Working Capital
1.34
-2.71
3.94
13.83
6.55
1.09
3.81
1.91
Cash after chg. in Working capital
0.69
-0.92
2.39
3.89
6.18
-2.99
-0.70
6.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.72
Tax Paid
-0.01
0.00
0.00
-0.38
-0.06
0.07
-0.45
0.00
Other Direct Exp. Paid
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
-44.00
0.00
-3.49
21.65
0.00