PBT
84.28
295.14
270.71
234.45
245.98
195.85
198.55
173.70
166.08
122.26
Adjustment
49.07
47.12
30.82
25.69
17.14
9.21
32.73
29.29
24.94
18.74
Changes in Working Capital
168.10
26.97
-115.05
-113.26
-86.02
60.39
50.50
-96.65
-124.92
-56.77
Cash after chg. in Working capital
301.45
369.23
186.48
146.88
177.10
265.45
281.78
106.34
66.10
84.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.26
-73.30
-96.12
-87.97
-73.81
-74.27
-65.02
-60.62
-52.73
-41.10
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