PBT
2.33
1.12
1.65
1.16
-35.45
-57.18
-185.04
-59.22
27.72
30.44
Adjustment
-2.46
2.63
0.31
6.49
57.45
57.89
73.04
65.20
40.82
35.87
Changes in Working Capital
-15.32
3.06
-6.71
-88.75
3.94
-98.34
109.24
-0.71
-39.87
-9.57
Cash after chg. in Working capital
-15.45
6.81
-4.75
-81.10
25.94
-97.63
-2.76
5.27
28.67
56.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.50
13.40
-4.02
9.23
5.07
-3.26
-14.83
-1.20
-11.34
-7.75
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
-0.98
-0.10
-1.24