PBT
691.30
118.97
79.47
103.02
81.78
72.86
53.02
48.66
45.28
24.77
Adjustment
132.97
153.09
138.73
107.24
82.46
59.02
47.38
30.87
22.32
23.26
Changes in Working Capital
420.91
-179.53
-212.66
-202.69
-151.66
-197.45
-86.41
-96.37
-0.70
-44.84
Cash after chg. in Working capital
1,245.18
92.53
5.54
7.57
12.58
-65.57
13.99
-16.84
66.90
3.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-172.06
-21.80
-23.24
-18.18
-14.72
15.73
11.68
-9.59
-4.65
-9.41
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