PBT
-27.78
5.10
6.19
2.55
2.95
0.32
-6.60
-9.01
3.04
5.70
Adjustment
24.90
-6.62
-7.14
-4.10
-4.00
-1.59
10.11
14.92
13.00
10.15
Changes in Working Capital
-1.35
-1.10
-0.40
0.03
-0.08
-1.67
100.85
3.12
-4.77
-24.66
Cash after chg. in Working capital
-4.23
-2.63
-1.35
-1.52
-1.13
-2.94
104.36
9.03
11.27
-8.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-9.73
-7.37
Tax Paid
-0.35
-0.60
-0.67
-0.52
-0.08
-0.06
-0.14
-0.48
-0.81
-1.16
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