PBT
376.37
335.67
629.15
296.47
232.58
179.85
105.18
44.15
40.03
5.11
Adjustment
-29.72
-15.35
-13.59
2.73
-3.68
3.86
6.11
7.38
11.06
4.35
Changes in Working Capital
-181.66
-74.04
-74.49
84.36
16.79
-33.73
-20.51
-61.55
8.95
-16.68
Cash after chg. in Working capital
164.99
246.28
541.07
383.56
245.69
149.98
90.79
-10.03
60.04
-7.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-86.42
-121.83
-213.38
-95.18
-71.22
-60.26
-35.23
-10.52
-9.66
-0.70
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