PBT
8.00
-2.69
-11.30
-16.03
-21.59
-10.53
-24.76
-17.15
4.82
8.34
Adjustment
1.75
3.29
5.36
8.06
17.67
12.56
29.19
28.47
33.67
33.10
Changes in Working Capital
-24.47
-14.11
17.15
31.60
32.75
21.06
-0.20
30.76
-14.79
-11.91
Cash after chg. in Working capital
-14.72
-13.51
11.21
23.64
28.83
23.08
4.23
42.07
23.71
29.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.16
0.00
0.00
0.00
-0.04
0.00
0.00
-2.10
-3.00
-2.50
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