PBT
-344.85
356.10
183.71
185.18
137.52
130.85
105.32
84.66
79.63
79.58
Adjustment
731.16
40.44
30.20
40.44
-7.71
2.44
0.09
3.99
3.27
4.84
Changes in Working Capital
60.82
-284.47
1.63
-3.74
-27.97
-31.96
-7.86
19.24
-21.03
-27.71
Cash after chg. in Working capital
447.13
112.07
215.54
221.87
101.85
101.32
97.55
107.88
61.86
56.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-96.12
-85.60
-49.46
-48.78
-47.50
-44.08
-37.12
-27.66
-28.06
-27.77
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