PBT
59.07
38.94
42.78
28.40
20.78
19.10
6.36
6.15
3.03
2.77
Adjustment
69.47
13.02
12.97
11.25
14.48
14.64
13.70
10.45
10.27
11.28
Changes in Working Capital
-200.05
-78.01
-46.20
-22.86
-7.99
-10.84
6.48
-0.58
-4.76
-2.94
Cash after chg. in Working capital
-71.51
-26.05
9.55
16.80
27.28
22.90
26.54
16.02
8.54
11.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.13
-6.72
-14.62
-6.98
-4.77
-4.50
-1.74
-1.65
-0.73
-1.05
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