PBT
-14.80
-8.64
-3.38
-2.14
-9.46
-23.93
-28.11
1.49
9.88
7.74
Adjustment
30.63
53.69
43.25
48.95
54.91
60.53
68.53
66.95
57.84
48.59
Changes in Working Capital
-11.31
-38.36
35.25
14.81
2.40
21.38
-33.11
-173.01
-24.96
-39.23
Cash after chg. in Working capital
4.52
6.69
75.12
61.62
47.86
57.98
7.31
-104.57
42.76
17.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.84
0.15
-3.97
1.28
-2.54
-4.72
-5.21
-7.73
-5.62
-9.84
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
-4.37
9.33
5.43
4.25
9.83
-7.69
0.00
0.20
0.00
0.00