PBT
472.09
445.98
82.61
77.37
154.31
56.74
23.39
8.68
2.79
0.22
Adjustment
-4.64
5.59
6.39
1.04
1.79
15.20
20.60
18.88
18.78
21.65
Changes in Working Capital
-47.88
-236.45
20.30
7.60
78.11
18.93
15.99
9.70
-32.02
21.33
Cash after chg. in Working capital
419.57
215.11
109.30
86.01
234.21
90.86
59.97
37.26
-10.46
43.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-121.81
-111.78
-21.17
-32.55
-42.23
-12.72
-3.48
-1.61
-0.35
-0.76
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