PBT
75.12
55.00
27.36
6.31
1.45
-0.50
Adjustment
47.34
24.63
3.60
0.21
0.65
0.53
Changes in Working Capital
-143.56
-112.38
-109.88
-11.24
-3.06
-0.16
Cash after chg. in Working capital
-21.10
-32.75
-78.93
-4.72
-0.96
-0.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.08
0.00
-3.69
-0.03
-0.02
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
-0.04
0.00