PBT
183.51
122.67
66.84
115.28
110.08
83.73
47.63
11.66
0.08
10.90
Adjustment
238.42
70.35
69.72
68.33
61.61
57.32
54.10
58.59
70.20
46.04
Changes in Working Capital
-102.47
-10.14
20.87
-9.81
16.40
-4.94
17.79
-27.60
-28.84
-18.94
Cash after chg. in Working capital
319.47
182.88
157.43
173.79
188.09
136.11
119.52
42.65
41.44
38.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.37
-23.31
-3.74
-24.11
-20.95
-16.49
-7.18
-0.06
-1.36
-4.37
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
0.09
-0.38