PBT
90.78
123.20
111.29
66.99
87.79
28.46
32.64
20.96
20.88
31.67
Adjustment
1,210.62
1,234.27
1,175.58
983.36
899.78
735.00
694.43
656.19
619.59
444.33
Changes in Working Capital
11.85
-14.20
-6.23
7.33
-0.27
1.25
-0.51
-3.21
1.93
2.83
Cash after chg. in Working capital
1,313.26
1,343.28
1,280.64
1,057.69
987.30
764.71
726.56
673.94
642.40
478.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,234.46
-1,282.00
-1,217.78
-1,004.80
-927.44
-744.92
-698.58
-656.57
-623.51
-445.35
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