PBT
93.47
132.89
82.46
46.19
35.45
34.17
33.58
32.27
23.01
14.51
Adjustment
298.65
224.53
18.59
8.34
4.56
3.65
3.43
1.73
1.25
0.78
Changes in Working Capital
-100.28
-616.04
-682.91
-136.91
-189.85
-153.52
-224.74
-164.73
-124.62
-73.45
Cash after chg. in Working capital
291.84
-258.62
-581.86
-82.38
-149.84
-115.70
-187.72
-130.74
-100.36
-58.17
Interest Paid
-231.16
-183.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.66
-58.60
-32.13
-16.35
-16.27
-12.86
-11.71
-11.31
-7.57
-4.98
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