PBT
2.55
2.95
0.32
-6.60
-9.01
3.04
5.70
10.55
11.99
9.27
Adjustment
-4.10
-4.00
-1.59
10.11
14.92
13.00
10.15
6.19
4.52
2.98
Changes in Working Capital
0.03
-0.08
-1.67
100.85
3.12
-4.77
-24.66
-6.77
-14.05
-13.45
Cash after chg. in Working capital
-1.52
-1.13
-2.94
104.36
9.03
11.27
-8.81
9.98
2.46
-1.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
-9.73
-7.37
-4.98
-3.61
-2.08
Tax Paid
-0.52
-0.08
-0.06
-0.14
-0.48
-0.81
-1.16
-2.91
-3.50
-2.85
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