PBT
79.76
5.07
17.94
-28.82
10.23
-15.09
5.08
2.98
-5.29
-16.27
Adjustment
-34.00
-41.95
0.54
35.43
58.21
-6.87
31.92
28.98
29.79
42.62
Changes in Working Capital
-86.79
21.13
-59.39
5.17
64.41
63.38
6.38
12.62
-10.67
30.89
Cash after chg. in Working capital
-41.03
-15.76
-40.91
11.78
132.86
41.42
43.39
44.59
13.83
57.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.33
-0.13
2.57
-3.07
-1.93
-0.61
0.90
1.49
2.31
-1.34
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.06
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00