PBT
122.80
35.18
91.65
180.07
281.24
202.28
76.51
39.76
11.54
15.98
Adjustment
155.43
129.96
88.81
66.85
48.14
56.98
59.98
62.32
62.14
43.07
Changes in Working Capital
14.23
-92.62
29.43
-113.67
-60.09
-83.38
29.21
-32.05
-15.19
15.50
Cash after chg. in Working capital
292.45
72.52
209.89
133.25
269.29
175.88
165.70
70.03
58.50
74.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.96
-2.97
-37.99
-31.25
-50.50
-34.29
-11.68
-8.68
-2.74
-3.14
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