PBT
396.22
299.54
202.22
85.65
43.78
33.91
23.21
12.40
9.37
4.63
Adjustment
54.51
45.26
-362.86
-21.03
-3.27
-2.44
0.47
1.06
1.59
1.01
Changes in Working Capital
-572.52
-620.81
600.92
149.59
28.61
21.30
6.32
6.12
2.44
2.81
Cash after chg. in Working capital
-121.78
-276.01
440.28
214.20
69.13
52.78
30.00
19.57
13.40
8.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-98.26
-74.53
-44.46
-10.74
-9.51
-8.26
-8.06
-4.47
-3.21
-1.33
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