PBT
103.40
147.26
120.70
105.63
67.83
44.40
10.97
-2.19
Adjustment
171.50
112.04
86.15
53.63
45.98
18.26
4.32
-0.14
Changes in Working Capital
114.08
-154.57
-91.98
-73.29
-107.89
-6.67
30.82
9.70
Cash after chg. in Working capital
388.98
104.72
114.88
85.97
5.92
55.99
46.12
7.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.99
-40.76
-24.13
-23.92
-15.67
-10.05
-4.10
-0.35
Other Direct Exp. Paid
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