PBT
1.28
58.26
70.27
137.92
15.02
63.52
41.66
26.04
40.43
798.87
Adjustment
38.03
4.14
-25.81
-102.89
1.07
-48.71
-29.35
-19.77
-33.11
-787.32
Changes in Working Capital
1.45
-95.84
-0.15
2.86
-1.51
-3.82
-6.09
-4.64
-5.30
-8.58
Cash after chg. in Working capital
40.76
-33.44
44.31
37.89
14.57
10.99
6.23
1.63
2.02
2.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.57
-15.59
-14.40
-12.55
-8.38
-7.48
-5.43
-3.10
-6.16
-160.26
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
-0.63