PBT
128.52
199.06
97.65
44.48
88.51
21.36
52.19
29.36
12.59
9.21
Adjustment
469.59
108.66
120.62
96.56
94.15
102.82
71.97
73.34
33.22
30.45
Changes in Working Capital
-72.75
8.97
1.62
-22.00
1.76
-31.97
10.54
-28.36
57.76
-56.70
Cash after chg. in Working capital
525.36
316.69
219.88
119.04
184.42
92.20
134.71
74.35
103.57
-17.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-51.61
-36.76
-17.36
-11.19
-15.15
-7.35
-9.25
-3.04
-5.77
1.83
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