PBT
-12.52
-5.73
-20.17
-28.12
2.84
2.32
0.26
Adjustment
3.47
2.27
9.25
3.51
2.46
-10.94
2.47
Changes in Working Capital
-0.78
-0.96
-8.39
2.81
3.06
-7.33
-0.58
Cash after chg. in Working capital
-9.84
-4.42
-19.32
-21.80
8.36
-15.95
2.15
Interest Paid
0.00
-0.01
-0.09
-0.08
-0.06
-0.17
-0.45
Tax Paid
-0.47
1.95
0.29
-1.58
-0.87
-1.31
-0.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
12.95
0.00
Extra & Other Items
8.67
1.68
14.48
27.47
0.00
0.00
-13.70