PBT
6.08
-1.50
-16.90
-13.99
-10.80
32.90
6.23
19.33
10.32
3.13
Adjustment
-18.93
-11.18
10.65
4.31
-2.02
-37.28
-4.65
-20.61
-6.63
-15.10
Changes in Working Capital
1.59
3.33
6.12
-10.18
-3.46
-4.67
1.07
1.06
-0.08
9.33
Cash after chg. in Working capital
-11.26
-9.35
-0.13
-19.86
-16.28
-9.05
2.65
-0.22
3.61
-2.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.65
11.33
-2.23
-0.98
-0.21
-733.31
-4.41
-5.47
-4.10
-4.56
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
8.45
5.58
1.56
0.00
0.00
1.00
0.00
0.00
0.00
0.00