PBT
1,137.57
152.19
115.18
83.33
66.56
88.25
116.79
95.59
95.71
96.45
Adjustment
-913.68
7.66
14.87
16.32
21.10
2.97
-7.81
-18.44
2.82
-18.69
Changes in Working Capital
-50.26
-46.66
30.11
15.64
-48.53
-50.94
-14.89
-27.91
5.49
-4.88
Cash after chg. in Working capital
173.63
113.19
160.16
115.29
39.13
40.28
94.09
49.24
104.02
72.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.07
-0.03
Tax Paid
-304.01
-59.53
-53.12
-31.82
-34.18
-39.83
-39.83
-30.45
-38.88
-31.95
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
0.90
0.84