PBT
404.19
376.37
335.67
629.15
296.47
232.58
179.85
105.18
44.15
40.03
Adjustment
-35.68
-29.72
-15.35
-13.59
2.73
-3.68
3.86
6.11
7.38
11.06
Changes in Working Capital
76.42
-129.72
-74.04
-74.49
84.36
16.79
-33.73
-20.51
-61.55
8.95
Cash after chg. in Working capital
444.93
216.94
246.28
541.07
383.56
245.69
149.98
90.79
-10.03
60.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-105.01
-86.42
-121.83
-213.38
-95.18
-71.22
-60.26
-35.23
-10.52
-9.66
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