PBT
355.70
180.61
108.95
119.87
38.81
19.54
14.69
10.07
6.57
4.68
Adjustment
44.33
45.68
39.12
28.80
5.90
5.87
5.45
3.46
2.30
2.34
Changes in Working Capital
-81.94
-2.99
-47.24
-8.56
-7.19
0.47
-8.10
1.71
1.55
6.94
Cash after chg. in Working capital
318.09
223.29
100.83
140.11
37.52
25.88
12.04
15.23
10.41
13.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-75.53
-46.66
-41.01
-19.02
-10.67
-5.30
-4.42
-3.93
-1.68
-1.44
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