PBT
292.22
247.69
235.10
243.72
210.73
159.77
116.90
113.67
96.85
82.24
Adjustment
-16.10
-12.24
-20.43
-33.12
-23.05
-17.50
-3.68
-11.30
-4.77
-3.33
Changes in Working Capital
-10.03
12.07
-13.86
9.63
10.17
9.45
41.69
-16.35
17.69
20.21
Cash after chg. in Working capital
266.10
247.52
200.81
220.23
197.85
151.72
154.91
86.03
109.77
99.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.29
-0.56
Tax Paid
-56.88
-76.28
-57.35
-68.26
-61.27
-48.05
-36.00
-30.60
-29.49
-31.39
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
-1.04
-1.77
-0.07
-6.44
11.23