PBT
-0.94
-10.38
-18.59
-16.98
-26.10
-11.34
2.27
5.80
8.28
-20.08
Adjustment
1.97
2.42
11.17
12.23
19.05
19.80
18.40
18.92
20.02
20.94
Changes in Working Capital
1.75
-17.13
1.95
-1.43
16.03
0.13
-3.91
-0.89
-9.82
35.47
Cash after chg. in Working capital
2.78
-25.09
-5.47
-6.18
8.98
8.59
16.76
23.82
18.48
36.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.10
0.18
-0.06
-0.12
0.00
-0.21
-0.03
-1.04
-0.03
-0.07
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
-0.02
0.00