PBT
-15.66
-15.86
-20.60
-9.29
-15.18
1.00
0.87
2.56
4.02
5.40
Adjustment
11.35
7.02
18.08
20.95
21.98
15.64
14.13
13.50
11.68
8.96
Changes in Working Capital
8.29
13.22
23.70
-7.42
-9.37
-23.72
8.71
-7.33
-1.86
-24.29
Cash after chg. in Working capital
3.99
4.38
21.19
4.25
-2.58
-7.08
23.72
8.72
13.84
-9.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.06
-0.35
-0.71
-0.44
-0.31
0.00
-1.20
-0.25
-1.31
-3.26
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