PBT
101.94
42.77
27.76
29.67
3.22
-8.11
-1.80
8.35
7.52
-3.27
Adjustment
8.15
5.43
5.82
9.13
4.78
3.69
8.75
4.47
3.43
4.55
Changes in Working Capital
8.98
-43.54
-0.74
-28.65
-25.56
26.37
2.63
-6.41
-11.67
-24.28
Cash after chg. in Working capital
119.07
4.66
32.84
10.15
-17.56
21.95
9.58
6.41
-0.72
-23.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.08
-7.81
-0.36
-0.32
-0.10
0.49
-0.08
0.00
-0.03
-0.02
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