PBT
118.05
100.06
90.78
123.20
111.29
66.99
87.79
28.46
32.64
20.96
Adjustment
1,297.16
867.59
1,210.62
1,234.27
1,175.58
983.36
899.78
735.00
694.43
656.19
Changes in Working Capital
26.42
-55.90
11.85
-14.20
-6.23
7.33
-0.27
1.25
-0.51
-3.21
Cash after chg. in Working capital
1,441.63
911.75
1,313.26
1,343.28
1,280.64
1,057.69
987.30
764.71
726.56
673.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,344.16
-910.34
-1,234.46
-1,282.00
-1,217.78
-1,004.80
-927.44
-744.92
-698.58
-656.57
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