PBT
140.31
140.49
121.91
79.90
70.60
38.57
19.86
40.34
16.31
5.12
Adjustment
188.93
138.25
96.84
88.20
76.04
54.64
62.90
51.94
43.68
30.33
Changes in Working Capital
-151.34
18.18
-134.68
89.39
-40.78
-53.20
-3.94
-16.94
-30.44
37.86
Cash after chg. in Working capital
177.90
296.92
84.07
257.49
105.86
40.00
78.82
75.33
29.55
73.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.17
-35.47
-10.48
-34.53
-17.93
-5.75
-9.92
-4.69
-1.10
-0.41
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