PBT
37.71
82.71
94.48
76.64
41.57
26.48
6.56
10.37
16.67
13.08
Adjustment
65.94
37.11
32.30
26.14
25.03
14.49
-4.05
-4.12
-5.22
0.45
Changes in Working Capital
-86.38
-363.22
-236.66
-44.94
81.55
-51.32
-34.84
-144.83
17.20
20.63
Cash after chg. in Working capital
17.27
-243.40
-109.88
57.85
148.16
-10.35
-32.33
-138.59
28.66
34.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.49
-16.54
-18.90
-15.24
-7.64
-4.29
-0.43
-1.30
-2.14
-2.61
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