PBT
254.50
218.20
180.65
159.23
103.94
96.61
101.38
77.91
50.37
42.19
Adjustment
135.30
87.10
67.55
47.77
65.90
60.89
49.39
36.61
36.29
12.97
Changes in Working Capital
27.60
55.60
41.92
-78.01
38.53
-53.46
-47.69
-37.26
6.69
-0.33
Cash after chg. in Working capital
417.40
360.90
290.11
128.99
208.36
104.03
103.07
77.27
93.35
54.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-78.00
-72.30
-58.80
-42.07
-22.01
-20.09
-21.66
-8.43
-9.15
-8.71
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