PBT
-63.88
65.16
30.59
58.19
6.88
0.33
0.90
0.33
1.02
0.92
Adjustment
327.71
68.76
62.85
17.16
26.56
24.39
23.90
17.24
11.98
9.27
Changes in Working Capital
-426.19
-60.66
2.58
28.96
-12.39
28.05
-49.43
-12.85
-63.24
-17.04
Cash after chg. in Working capital
-162.36
73.26
96.03
104.31
21.05
52.77
-24.62
4.72
-50.24
-6.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-31.04
-7.55
-16.38
-13.43
-3.30
-2.25
-1.39
0.00
-0.18
-0.47
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