PBT
286.82
5.23
87.60
159.22
177.29
135.99
127.11
118.95
98.02
81.79
Adjustment
63.00
70.96
100.25
89.12
75.45
69.15
74.62
61.12
54.98
39.24
Changes in Working Capital
-237.28
259.89
48.47
-1.69
-219.46
47.33
-72.88
-77.94
-58.69
-28.11
Cash after chg. in Working capital
112.54
336.07
236.32
246.65
33.28
252.47
128.85
102.13
94.31
92.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-76.98
-4.41
-30.99
-55.07
-61.31
-49.52
-48.09
-42.56
-28.77
-24.86
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