PBT
433.23
219.16
138.34
108.48
68.20
84.34
74.61
19.67
15.07
9.57
Adjustment
11.13
41.66
29.25
27.03
30.50
20.68
25.04
24.76
20.17
14.86
Changes in Working Capital
92.24
87.20
-35.41
-25.45
-34.34
-11.10
4.24
36.12
21.93
17.46
Cash after chg. in Working capital
536.60
348.02
132.19
110.06
64.36
93.93
103.89
80.55
57.17
41.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-102.45
-61.76
-32.83
-24.01
-16.40
-21.88
-14.65
-4.11
0.26
-2.70
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