PBT
1.00
0.85
0.30
0.00
0.26
0.09
0.66
0.54
1.75
-1.30
Adjustment
0.57
0.72
0.90
0.00
0.30
0.00
0.00
0.00
0.00
12.96
Changes in Working Capital
-3.35
-3.26
-2.52
0.00
4.69
-0.65
-0.68
-35.47
-1.82
-28.05
Cash after chg. in Working capital
-1.78
-1.70
-1.33
0.00
5.25
-0.56
-0.02
-34.93
-0.08
-16.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.30
-0.25
-0.13
0.00
-0.03
-0.02
-0.20
-0.10
0.00
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