PBT
199.77
84.28
295.14
270.71
234.45
245.98
195.85
198.55
173.70
166.08
Adjustment
-11.47
49.07
47.12
30.82
25.69
17.14
9.21
32.73
29.29
24.94
Changes in Working Capital
-124.70
168.12
26.97
-115.05
-113.26
-86.02
60.39
50.50
-96.65
-124.92
Cash after chg. in Working capital
63.60
301.47
369.23
186.48
146.88
177.10
265.45
281.78
106.34
66.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.19
-27.27
-73.30
-96.12
-87.97
-73.81
-74.27
-65.02
-60.62
-52.73
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