PBT
176.87
242.15
227.32
167.59
21.59
57.66
83.54
62.81
31.70
17.61
Adjustment
16.15
3.85
8.43
6.66
20.42
13.88
24.59
2.19
9.56
11.78
Changes in Working Capital
-180.36
-40.50
-25.28
-104.18
130.37
-98.51
-49.37
-9.64
-12.33
-31.02
Cash after chg. in Working capital
12.66
205.50
210.47
70.08
172.38
-26.96
58.77
55.36
28.93
-1.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.79
-61.30
-59.37
-39.18
-6.29
-20.48
-30.03
-19.38
-8.65
-3.85
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