PBT
235.80
311.33
126.46
44.23
56.36
-6.31
-56.42
-20.73
-13.16
57.09
Adjustment
70.44
71.74
99.11
125.26
77.06
104.18
126.32
155.76
122.93
102.27
Changes in Working Capital
-63.91
-6.05
12.99
13.09
-13.27
30.01
-47.44
44.28
-34.55
-21.24
Cash after chg. in Working capital
242.34
377.02
238.56
182.58
120.15
127.88
22.45
179.31
75.21
138.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-65.19
-66.99
-23.46
-10.76
-8.82
0.41
-2.09
-5.21
-5.67
-13.48
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