PBT
204.80
385.81
237.73
190.05
174.03
146.83
127.67
117.11
84.87
60.11
Adjustment
65.02
-114.82
-12.13
-16.61
8.83
20.05
14.16
9.96
31.11
-3.01
Changes in Working Capital
-48.67
-60.07
-129.99
-93.25
4.97
2.35
-33.99
5.39
57.26
-7.90
Cash after chg. in Working capital
221.15
210.91
95.61
80.19
187.84
169.23
107.84
132.47
173.25
49.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.17
-85.19
-65.20
-55.46
-18.04
-22.10
-41.69
-41.55
-26.06
-25.29
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