PBT
245.05
193.44
151.65
102.91
52.74
31.36
62.66
16.75
78.94
72.65
Adjustment
86.07
66.07
46.73
50.93
41.99
39.83
26.54
24.92
31.46
29.83
Changes in Working Capital
118.04
-317.59
-348.10
-150.01
25.81
-74.31
-76.39
-28.71
78.11
-65.15
Cash after chg. in Working capital
449.16
-58.07
-149.72
3.83
120.54
-3.13
12.81
12.96
188.51
37.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-73.20
-40.87
-37.72
-25.60
-19.76
-7.16
-17.60
-11.38
-14.18
-15.96
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