PBT
116.97
118.87
148.98
28.03
39.57
8.34
15.40
12.26
13.90
3.08
Adjustment
93.03
91.29
95.19
50.63
23.32
7.43
32.66
-1.88
-0.26
-0.69
Changes in Working Capital
439.23
490.87
-514.76
-339.33
-235.95
-139.39
248.05
42.57
-67.69
-65.69
Cash after chg. in Working capital
649.23
701.03
-270.59
-260.67
-173.05
-123.62
296.11
52.95
-54.06
-63.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
8.75
0.00
0.00
0.00
0.00
Tax Paid
-26.88
-46.82
-47.60
-8.47
21.76
-3.54
-10.59
-8.37
-3.06
-1.91
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
-4.96
0.00
0.00
0.00
0.00