PBT
27.63
46.60
81.06
-20.35
-67.96
-132.64
-105.57
-165.56
-49.34
-9.94
Adjustment
-0.76
-22.96
-16.85
34.28
35.44
115.73
94.12
88.17
59.90
32.14
Changes in Working Capital
70.60
-15.76
-9.24
-7.83
58.90
-39.18
-113.94
101.99
55.97
-51.82
Cash after chg. in Working capital
97.47
7.88
54.97
6.11
26.39
-56.09
-125.38
24.60
66.54
-29.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.79
0.09
14.80
-3.13
2.57
-2.82
2.35
-2.03
-2.22
6.11
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