PBT
19.93
14.95
29.26
41.24
15.91
4.65
0.45
0.15
0.13
0.07
Adjustment
68.55
53.50
13.24
20.73
14.01
1.26
0.10
0.16
0.14
0.06
Changes in Working Capital
16.12
-344.96
-55.89
48.83
-468.14
-7.27
-39.51
4.62
-40.67
-2.89
Cash after chg. in Working capital
104.61
-276.52
-13.39
110.80
-438.22
-1.36
-38.97
4.93
-40.40
-2.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.75
-7.24
-14.71
-11.98
-5.97
-2.55
0.17
-0.75
-0.36
-0.07
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
0.07
0.00
0.02