PBT
247.45
56.09
48.42
20.96
10.74
0.71
7.92
6.87
33.15
-12.54
Adjustment
74.35
82.55
69.48
59.03
61.17
58.42
52.31
52.44
44.74
41.68
Changes in Working Capital
-195.45
-77.49
-80.81
-86.00
21.88
-46.71
121.42
-166.89
-23.34
4.67
Cash after chg. in Working capital
126.35
61.15
37.09
-6.00
93.80
12.42
181.66
-107.58
54.55
33.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.73
-20.35
-10.35
0.12
0.79
-2.13
-1.92
-0.70
-1.80
-0.66
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