PBT
117.97
98.45
80.61
27.16
49.47
-480.06
220.07
82.36
77.18
104.71
Adjustment
46.51
58.36
52.85
83.69
96.39
727.35
-93.58
38.12
32.13
30.60
Changes in Working Capital
-32.97
-9.62
4.88
-70.24
-11.84
-23.79
-2.35
-6.16
-4.76
-37.95
Cash after chg. in Working capital
131.50
147.19
138.35
40.60
134.02
223.49
124.13
114.31
104.55
97.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.81
-17.29
10.89
-3.41
1.24
-51.94
-14.19
-15.93
-23.22
-6.90
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
-44.75
0.00
0.00
0.00
0.00
0.00
0.00
-23.25
0.00
0.00