PBT
46.68
35.68
22.40
16.50
14.00
10.10
6.96
1.88
6.79
-8.20
Adjustment
52.75
31.25
28.38
14.73
13.71
3.69
5.56
5.35
2.96
5.49
Changes in Working Capital
-159.78
-336.85
-199.16
231.51
-167.54
-179.52
39.33
-29.34
-31.37
23.87
Cash after chg. in Working capital
-60.35
-269.92
-148.38
262.74
-139.83
-165.73
51.84
-22.11
-21.62
21.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.16
-14.13
-6.76
-5.98
-7.62
-2.82
-0.57
-0.69
0.00
0.00
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