PBT
325.05
195.48
126.55
142.64
122.76
91.78
70.37
84.77
68.53
42.21
Adjustment
81.40
81.40
65.42
62.57
62.94
64.28
60.98
47.29
44.88
47.70
Changes in Working Capital
-125.08
-13.74
46.19
-56.78
-25.68
1.29
-8.50
-24.96
1.35
0.65
Cash after chg. in Working capital
281.36
263.15
238.17
148.43
160.02
157.35
122.86
107.10
114.76
90.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-82.21
-47.11
-32.96
-50.61
-41.55
-19.83
-15.34
-18.63
-15.24
-8.24
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