PBT
0.33
1.56
-20.94
-27.98
-112.72
-40.51
-34.05
-31.17
-66.08
-143.75
Adjustment
5.61
1.33
21.31
31.77
13.11
14.79
13.53
14.58
15.49
21.22
Changes in Working Capital
10.48
0.29
14.19
22.32
120.60
26.94
27.84
16.11
19.27
42.33
Cash after chg. in Working capital
16.42
3.17
14.56
26.11
20.99
1.22
7.32
-0.48
-31.33
-80.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.31
-4.83
-0.02
-0.57
-0.26
0.00
0.00
0.00
0.00
0.51
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