PBT
4.78
-1.32
1.73
-2.16
-17.49
-19.14
-15.72
-21.46
-6.09
-11.19
Adjustment
-8.66
-69.63
-28.89
-2.79
13.93
14.73
14.28
13.93
12.78
19.53
Changes in Working Capital
-105.16
-4.62
30.70
5.94
35.04
1.73
-13.52
-15.59
6.69
21.72
Cash after chg. in Working capital
-109.04
-75.56
3.55
1.00
31.48
-2.68
-14.96
-23.12
13.38
30.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-0.18
-0.41
0.00
0.00
0.00
0.00
0.06
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
6.11
69.60
22.38
169.42
2.03
-3.38
8.71
5.21
-0.03
-5.16