PBT
745.35
478.56
338.98
127.41
92.41
76.54
55.62
94.76
73.85
33.26
Adjustment
-5.67
-28.47
-19.17
-5.51
-7.89
-8.50
74.21
-2.73
-1.41
-2.32
Changes in Working Capital
-77.44
213.53
-170.26
-26.69
48.26
-9.82
-16.05
56.06
-12.80
-0.02
Cash after chg. in Working capital
662.25
663.62
149.54
95.21
132.78
58.22
113.78
148.08
59.64
30.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-256.93
-164.59
-125.92
-47.68
-36.07
-38.76
-52.75
-41.03
-20.43
-18.95
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
-0.29