PBT
84.89
-267.04
-28.85
58.84
54.33
32.22
10.48
22.59
35.23
17.28
Adjustment
102.13
418.21
166.69
55.34
27.59
27.46
32.22
0.54
-5.66
22.69
Changes in Working Capital
-39.79
-8.97
-73.75
-28.94
22.68
2.75
1.22
14.95
56.54
-48.12
Cash after chg. in Working capital
147.23
142.19
64.09
85.25
104.60
62.43
43.92
38.07
86.11
-8.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.97
-16.88
-26.70
-19.73
0.05
-12.41
-13.55
-14.13
-14.09
-11.55
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