PBT
-17.04
-14.28
-23.48
13.56
5.29
5.38
-17.29
-13.78
-21.26
-60.56
Adjustment
3.03
10.55
11.28
11.07
11.96
12.04
12.71
14.39
37.37
60.94
Changes in Working Capital
10.99
1.35
0.59
3.45
4.10
-8.49
2.69
2.84
1.13
7.53
Cash after chg. in Working capital
-3.03
-2.38
-11.61
28.08
21.35
8.93
-1.88
3.45
17.24
7.91
Interest Paid
-0.42
-1.15
-1.27
-0.97
-0.48
-0.22
-0.46
-2.14
-25.14
-48.73
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
-0.05
-0.07
-0.09
-0.08
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
0.02
17.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00